The Discounted Cash Flow (DCF) valuation of Dave & Buster's Entertainment Inc (PLAY) is 49.35 USD. With the latest stock price at 27.48 USD, the upside of Dave & Buster's Entertainment Inc based on DCF is 79.6%.
| Range | Selected | |
| WACC / Discount Rate | 6.8% - 10.7% | 8.7% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 30.93 - 83.77 | 49.35 |
| Upside | 12.6% - 204.8% | 79.6% |