Estimated Stock Price and Method for The Walt Disney Company (DIS)

Dividend discount model with calculated sustainable growth rate?

Dividend discount model with analyst forcasted growth rate?

Dividend discount model as a two stage model?

i am getting all negatives with these calculations please show me how you did it.

CAPM Disc Rate Calc Sustainable Growth Rate DDM using Sust Growth Rate Past 5 Yr Dividend Discount Model - Disney PO dividend growth rate) Discount Rate - Growth Rate S.XX (1-335%) 6.8%-5.335% 6.365 Calculated Stock Price Current Price of Stock 185.92 Way off- and negative growth rate - not working CAPM Disc Rate Calc Sustainable Growth Rate DDM using Sust Growth Rate Past 5 Yr Hist Growth Rate Divi DOM W Analyst Fest Growth Rate yahoo! 38 232 The Walt Disney Company (1) 184.85 -1.07 (-0.58%) 185.20 CAPM Disc Rate Calc Sustainable Growth Rate DDM using Sus Analyst Forecasted Growth Rate Discount Model - Disney dividend 1 + growth rate) Discount Rate - Growth Rate 5.88 (11 6,8%.1% 15.021 Calculated Stock Price Current Price of Stock- 185 Current Year Growth Rate 1% Way off - and negative growth rate - not working CAPM Disc Rate Calc Sustainable Growth Rate DDM using Sust Growth Rate vidend Discount Model - Disney dividend 1+ growth rate) Discount Rate - Growth Rate 5.88 125 335%) 6.8%.-5.335% 6.865 Calculated Stock Price Current Price of Stock 185.92 Way off- and negative growth rate - not working CAPM Disc Rate Calc Sustainable Growth Rate DDM using Sust Growth Rate Past 5 Yr Dividend Discount Model - Disney PO dividend growth rate) Discount Rate - Growth Rate S.XX (1-335%) 6.8%-5.335% 6.365 Calculated Stock Price Current Price of Stock 185.92 Way off- and negative growth rate - not working CAPM Disc Rate Calc Sustainable Growth Rate DDM using Sust Growth Rate Past 5 Yr Hist Growth Rate Divi DOM W Analyst Fest Growth Rate yahoo! 38 232 The Walt Disney Company (1) 184.85 -1.07 (-0.58%) 185.20 CAPM Disc Rate Calc Sustainable Growth Rate DDM using Sus Analyst Forecasted Growth Rate Discount Model - Disney dividend 1 + growth rate) Discount Rate - Growth Rate 5.88 (11 6,8%.1% 15.021 Calculated Stock Price Current Price of Stock- 185 Current Year Growth Rate 1% Way off - and negative growth rate - not working CAPM Disc Rate Calc Sustainable Growth Rate DDM using Sust Growth Rate vidend Discount Model - Disney dividend 1+ growth rate) Discount Rate - Growth Rate 5.88 125 335%) 6.8%.-5.335% 6.865 Calculated Stock Price Current Price of Stock 185.92 Way off- and negative growth rate - not working