The Discounted Cash Flow (DCF) valuation of Marcus Corp (MCS) is 27.40 USD. With the latest stock price at 21.92 USD, the upside of Marcus Corp based on DCF is 25.0%.
| Range | Selected | |
| WACC / Discount Rate | 5.0% - 7.1% | 6.1% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 20.04 - 41.19 | 27.40 |
| Upside | -8.6% - 87.9% | 25.0% |