MCS
Marcus Corp
Price:  
14.84 
USD
Volume:  
430,056.00
United States | Entertainment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Marcus Intrinsic Value

127.30 %
Upside

As of 2024-02-23, the Intrinsic Value of Marcus Corp (MCS) is 33.73 USD. This Marcus valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.84 USD, the upside of Marcus Corp is 127.30%.

The range of the Intrinsic Value is 17.73 - 142.60 USD

14.84 USD
Stock Price
33.73 USD
Intrinsic Value
Intrinsic Value Details

Marcus Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 17.73 - 142.60 33.73 127.3%
DCF (Growth 10y) 28.75 - 205.64 51.53 247.3%
DCF (EBITDA 5y) 13.99 - 16.67 15.55 4.8%
DCF (EBITDA 10y) 21.92 - 28.13 25.14 69.4%
Fair Value 1.09 - 1.09 1.09 -92.67%
P/E 2.63 - 6.20 4.24 -71.4%
EV/EBITDA 10.22 - 20.78 14.35 -3.3%
EPV 15.69 - 24.81 20.25 36.5%
DDM - Stable 2.60 - 12.07 7.33 -50.6%
DDM - Multi 12.52 - 42.40 19.01 28.1%

Marcus Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 470.43
Beta 0.36
Outstanding shares (mil) 31.70
Enterprise Value (mil) 620.43
Market risk premium 4.60%
Cost of Equity 7.24%
Cost of Debt 6.20%
WACC 6.42%