The Discounted Cash Flow (DCF) valuation of Dave & Buster's Entertainment Inc (PLAY) is 66.40 USD. With the latest stock price at 36.06 USD, the upside of Dave & Buster's Entertainment Inc based on DCF is 84.1%.
| Range | Selected | |
| WACC / Discount Rate | 7.0% - 8.7% | 7.8% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 50.89 - 89.69 | 66.40 |
| Upside | 41.1% - 148.7% | 84.1% |