As of 2025-10-25, the Intrinsic Value of Marcus Corp (MCS) is 12.18 USD. This Marcus valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 13.39 USD, the upside of Marcus Corp is -9.00%.
The range of the Intrinsic Value is 6.96 - 25.31 USD
Based on its market price of 13.39 USD and our intrinsic valuation, Marcus Corp (MCS) is overvalued by 9.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 6.96 - 25.31 | 12.18 | -9.0% |
| DCF (Growth 10y) | 10.99 - 33.32 | 17.40 | 29.9% |
| DCF (EBITDA 5y) | 7.49 - 11.95 | 9.90 | -26.1% |
| DCF (EBITDA 10y) | 11.37 - 17.36 | 14.39 | 7.4% |
| Fair Value | -1.22 - -1.22 | -1.22 | -109.12% |
| P/E | 4.83 - 7.40 | 5.91 | -55.9% |
| EV/EBITDA | 6.59 - 11.32 | 8.96 | -33.1% |
| EPV | 42.18 - 62.09 | 52.14 | 289.4% |
| DDM - Stable | 3.64 - 10.73 | 7.18 | -46.3% |
| DDM - Multi | 5.85 - 13.28 | 8.11 | -39.4% |
| Market Cap (mil) | 419.24 |
| Beta | 0.96 |
| Outstanding shares (mil) | 31.31 |
| Enterprise Value (mil) | 419.24 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.53% |
| Cost of Debt | 5.39% |
| WACC | 7.19% |