The Discounted Cash Flow (DCF) valuation of Dave & Buster's Entertainment Inc (PLAY) is 31.77 USD. With the latest stock price at 14.69 USD, the upside of Dave & Buster's Entertainment Inc based on DCF is 116.2%.
Based on the latest price of 14.69 USD and our DCF valuation, Dave & Buster's Entertainment Inc (PLAY) is a buy. buying PLAY stocks now will result in a potential gain of 116.2%.
| Range | Selected | |
| WACC / Discount Rate | 7.5% - 9.5% | 8.5% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 21.07 - 47.81 | 31.77 |
| Upside | 43.4% - 225.5% | 116.2% |