MCS
Marcus Corp
Price:  
11.52 
USD
Volume:  
313,105.00
United States | Entertainment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Marcus Intrinsic Value

%
Upside

As of 2024-07-22, the Intrinsic Value of Marcus Corp (MCS) is 14.13 USD. This Marcus valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 11.52 USD, the upside of Marcus Corp is %.

The range of the Intrinsic Value is 6.97 - 45.70 USD

11.52 USD
Stock Price
14.13 USD
Intrinsic Value
Intrinsic Value Details

Marcus Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 6.97 - 45.70 14.13 22.7%
DCF (Growth 10y) 8.48 - 47.84 15.82 37.3%
DCF (EBITDA 5y) 8.87 - 13.00 11.02 -4.3%
DCF (EBITDA 10y) 9.83 - 15.54 12.61 9.5%
Fair Value 1.93 - 1.93 1.93 -83.27%
P/E 3.32 - 7.93 5.34 -53.6%
EV/EBITDA 13.49 - 29.45 18.99 64.8%
EPV 38.83 - 60.42 49.62 330.8%
DDM - Stable 3.84 - 15.02 9.43 -18.1%
DDM - Multi 6.23 - 17.72 9.08 -21.2%

Marcus Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 370.37
Beta -0.00
Outstanding shares (mil) 32.15
Enterprise Value (mil) 537.62
Market risk premium 4.60%
Cost of Equity 7.67%
Cost of Debt 6.46%
WACC 6.67%