As of 2024-12-14, the Intrinsic Value of Marcus Corp (MCS) is
27.40 USD. This Marcus valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 21.92 USD, the upside of Marcus Corp is
25.00%.
The range of the Intrinsic Value is 20.04 - 41.19 USD
27.40 USD
Intrinsic Value
Marcus Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
20.04 - 41.19 |
27.40 |
25.0% |
| DCF (Growth 10y) |
27.64 - 54.18 |
36.91 |
68.4% |
| DCF (EBITDA 5y) |
7.17 - 30.01 |
17.88 |
-18.4% |
| DCF (EBITDA 10y) |
14.25 - 39.64 |
25.65 |
17.0% |
| Fair Value |
-1.62 - -1.62 |
-1.62 |
-107.40% |
| P/E |
(2.55) - 16.43 |
4.35 |
-80.1% |
| EV/EBITDA |
1.30 - 19.92 |
12.58 |
-42.6% |
| EPV |
45.42 - 66.34 |
55.88 |
154.9% |
| DDM - Stable |
(3.20) - (7.39) |
(5.29) |
-124.2% |
| DDM - Multi |
16.22 - 29.73 |
21.05 |
-4.0% |
Marcus Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
690.04 |
| Beta |
-0.15 |
| Outstanding shares (mil) |
31.48 |
| Enterprise Value (mil) |
848.25 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.52% |
| Cost of Debt |
6.08% |
| WACC |
6.07% |