The Discounted Cash Flow (DCF) valuation of Dave & Buster's Entertainment Inc (PLAY) is 48.49 USD. With the latest stock price at 35.88 USD, the upside of Dave & Buster's Entertainment Inc based on DCF is 35.2%.
| Range | Selected | |
| WACC / Discount Rate | 6.9% - 10.8% | 8.8% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 30.77 - 80.85 | 48.49 |
| Upside | -14.2% - 125.3% | 35.2% |