← Back to search
DIS
Telecom / Media10-Q · Filed 2026-02-02
Clarity Fair Value
$76.37
OVERVALUED (-24.8%)
Market Price
$101.54
24.8% Downside
$60$73$86$99$112202620282030203220342036Market $102
Fair Value PathMarket Price

Model BlendHIGH agreement · 10% spread

Comps$75.11 · 21%
DCF$66.60 · 19%
ROIC Fade$68.22 · 19%
DDM$75.84 · 17%
Residual Income$78.30 · 15%
EV/Rev$112.97 · 9%
Beta
Shares
1772M
1Y Target
$78.20
EPV Floor
$85.81

DIS Valuation Summary

Based on Clarity's multi-model valuation engine, DIS (DIS) has an estimated fair value of $76.37 per share, compared to its current market price of $101.54. The stock is currently trading 24.8% above Clarity's fair value estimate, resulting in a verdict of OVERVALUED.

This valuation blends 6 independent models — including Comparable Companies, Discounted Cash Flow (DCF), ROIC Fade, and 3 more. The primary weight is given to the Comparable Companies model, with Bayesian triangulation used to reconcile the estimates into a single blended fair value. The 6 models show high agreement with a 10% spread between the highest and lowest estimates.

Monte Carlo simulation across 5,000 scenarios estimates a 12% probability that the stock is trading below its intrinsic value, with a median simulated value of $73.22.

Clarity's 1-year price target is $78.20, reflecting expected earnings growth and margin trajectory.

DIS is classified under the Telecom / Media sector, and this valuation is based on 10-Q · Filed 2026-02-02 filings sourced directly from SEC EDGAR. All models use trailing twelve month (TTM) financials where available, with sector-appropriate growth and discount rate assumptions.

Get the Full Analysis
Monte Carlo confidence intervals, financial statements, scenario modeling, comparable companies, and market context — all in one report.
Run Full Valuation →
Free · 5 valuations/month · No credit card required
Not financial advice. For educational and research purposes only.
Updated Mar 7, 2026, 10:47 PM UTC · Powered by Clarity Valuation Engine · Methodology

DIS (DIS) Valuation Summary

Clarity's 6-model valuation engine estimates DIS (DIS) at $76.37 per share, compared to the current market price of $101.54. This represents a 24.8% downside from the current price. The verdict is OVERVALUED.

This valuation was generated from DIS's 10-Q · Filed 2026-02-02 filing, classified in the Telecom / Media sector with high confidence. Model agreement is HIGH with a 10% spread across models.

Models used: DCF (scenario-weighted), Residual Income, Comparable Companies, EV/Revenue, ROIC Fade, and Dividend Discount Model. All data sourced from SEC EDGAR and validated against XBRL structured filings.