# Walt Disney Co. (NYSE:DIS)

## Present Value of Free Cash Flow to the Firm (FCFF)

In discounted cash flow (DCF) valuation techniques the value of the stock is estimated based upon present value of some measure of cash flow. Free cash flow to the firm (FCFF) is generally described as cash flows after direct costs and before any payments to capital suppliers.

## Paying users area

Walt Disney Co. pages available for free this week:

The data is hidden behind: . Unhide it.

• Get 1-month access to Walt Disney Co. for \$19.99, or

• get full access to the entire website for at least 3 months from \$49.99.

This is a one-time payment. There is no automatic renewal.

We accept:

### Intrinsic Stock Value (Valuation Summary)

Walt Disney Co., free cash flow to the firm (FCFF) forecast

US\$ in millions, except per share data

Year Value FCFFt or Terminal value (TVt) Calculation Present value at
01 FCFF0
1 FCFF1 = × (1 + )
2 FCFF2 = × (1 + )
3 FCFF3 = × (1 + )
4 FCFF4 = × (1 + )
5 FCFF5 = × (1 + )
5 Terminal value (TV5) = × (1 + ) ÷ ()
Intrinsic value of Walt Disney Co. capital
Less: Borrowings and finance lease liabilities (fair value)
Intrinsic value of Walt Disney Co. common stock

Intrinsic value of Walt Disney Co. common stock (per share)
Current share price

Based on: 10-K (reporting date: 2022-10-01).

Disclaimer!
Valuation is based on standard assumptions. There may exist specific factors relevant to stock value and omitted here. In such a case, the real stock value may differ significantly form the estimated. If you want to use the estimated intrinsic stock value in investment decision making process, do so at your own risk.

### Weighted Average Cost of Capital (WACC)

Walt Disney Co., cost of capital

Value1 Weight Required rate of return2 Calculation
Equity (fair value)
Borrowings and finance lease liabilities (fair value) = × (1 – )

Based on: 10-K (reporting date: 2022-10-01).

1 US\$ in millions

Equity (fair value) = No. shares of common stock outstanding × Current share price
= ×
=

Borrowings and finance lease liabilities (fair value). See details »

2 Required rate of return on equity is estimated by using CAPM. See details »

Required rate of return on debt. See details »

Required rate of return on debt is after tax.

Estimated (average) effective income tax rate
= ( + + + + + ) ÷ 6
=

WACC =

### FCFF Growth Rate (g)

#### FCFF growth rate (g) implied by PRAT model

Walt Disney Co., PRAT model

Average Oct 1, 2022 Oct 2, 2021 Oct 3, 2020 Sep 28, 2019 Sep 29, 2018 Sep 30, 2017
Selected Financial Data (US\$ in millions)
Interest expense
Income (loss) from discontinued operations, net of income tax
Net income (loss) attributable to The Walt Disney Company (Disney)

Effective income tax rate (EITR)1

Interest expense, after tax2
Interest expense (after tax) and dividends

EBIT(1 – EITR)3

Short-term finance lease liabilities
Current portion of borrowings
Borrowings, excluding current portion
Long-term finance lease liabilities
Total Disney Shareholder’s equity
Total capital
Financial Ratios
Retention rate (RR)4
Return on invested capital (ROIC)5
Averages
RR
ROIC

FCFF growth rate (g)6

Based on: 10-K (reporting date: 2022-10-01), 10-K (reporting date: 2021-10-02), 10-K (reporting date: 2020-10-03), 10-K (reporting date: 2019-09-28), 10-K (reporting date: 2018-09-29), 10-K (reporting date: 2017-09-30).

2022 Calculations

2 Interest expense, after tax = Interest expense × (1 – EITR)
= × (1 – )
=

3 EBIT(1 – EITR) = Net income (loss) attributable to The Walt Disney Company (Disney) – Income (loss) from discontinued operations, net of income tax + Interest expense, after tax
= +
=

4 RR = [EBIT(1 – EITR) – Interest expense (after tax) and dividends] ÷ EBIT(1 – EITR)
= [] ÷
=

5 ROIC = 100 × EBIT(1 – EITR) ÷ Total capital
= 100 × ÷
=

6 g = RR × ROIC
= ×
=

#### FCFF growth rate (g) implied by single-stage model

g = 100 × (Total capital, fair value0 × WACC – FCFF0) ÷ (Total capital, fair value0 + FCFF0)
= 100 × ( × ) ÷ ( + )
=

where:

Total capital, fair value0 = current fair value of Walt Disney Co. debt and equity (US\$ in millions)
FCFF0 = the last year Walt Disney Co. free cash flow to the firm (US\$ in millions)
WACC = weighted average cost of Walt Disney Co. capital

#### FCFF growth rate (g) forecast

Walt Disney Co., H-model

Year Value gt
1 g1
2 g2
3 g3
4 g4
5 and thereafter g5

where:
g1 is implied by PRAT model
g5 is implied by single-stage model
g2, g3 and g4 are calculated using linear interpoltion between g1 and g5

Calculations

g2 = g1 + (g5g1) × (2 – 1) ÷ (5 – 1)
= + () × (2 – 1) ÷ (5 – 1)
=

g3 = g1 + (g5g1) × (3 – 1) ÷ (5 – 1)
= + () × (3 – 1) ÷ (5 – 1)
=

g4 = g1 + (g5g1) × (4 – 1) ÷ (5 – 1)
= + () × (4 – 1) ÷ (5 – 1)
=