The Discounted Cash Flow (DCF) valuation of Dave & Buster's Entertainment Inc (PLAY) is 32.41 USD. With the latest stock price at 20.39 USD, the upside of Dave & Buster's Entertainment Inc based on DCF is 58.9%.
Based on the latest price of 20.39 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 58.9%.
| Range | Selected | |
| WACC / Discount Rate | 7.3% - 9.5% | 8.4% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 21.11 - 49.73 | 32.41 |
| Upside | 3.5% - 143.9% | 58.9% |