The Discounted Cash Flow (DCF) valuation of Dave & Buster's Entertainment Inc (PLAY) is 40.53 USD. With the latest stock price at 26.50 USD, the upside of Dave & Buster's Entertainment Inc based on DCF is 52.9%.
| Range | Selected | |
| WACC / Discount Rate | 7.6% - 10.9% | 9.3% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 25.92 - 64.62 | 40.53 |
| Upside | -2.2% - 143.9% | 52.9% |