MCS
Marcus Corp
Price:  
21.10 
USD
Volume:  
651,182.00
United States | Entertainment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Marcus Intrinsic Value

2.70 %
Upside

As of 2024-11-05, the Intrinsic Value of Marcus Corp (MCS) is 21.66 USD. This Marcus valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 21.10 USD, the upside of Marcus Corp is 2.70%.

The range of the Intrinsic Value is 13.94 - 40.39 USD

21.10 USD
Stock Price
21.66 USD
Intrinsic Value
Intrinsic Value Details

Marcus Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 13.94 - 40.39 21.66 2.7%
DCF (Growth 10y) 18.18 - 49.88 27.47 30.2%
DCF (EBITDA 5y) 14.53 - 29.47 24.06 14.0%
DCF (EBITDA 10y) 17.81 - 36.31 28.17 33.5%
Fair Value -3.31 - -3.31 -3.31 -115.71%
P/E (2.13) - 18.51 5.08 -75.9%
EV/EBITDA 8.53 - 21.61 17.68 -16.2%
EPV 35.90 - 67.58 51.74 145.2%
DDM - Stable (7.30) - (15.96) (11.63) -155.1%
DDM - Multi 16.84 - 29.09 21.37 1.3%

Marcus Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 678.79
Beta 0.02
Outstanding shares (mil) 32.17
Enterprise Value (mil) 835.74
Market risk premium 4.60%
Cost of Equity 6.05%
Cost of Debt 12.77%
WACC 6.73%