The Discounted Cash Flow (DCF) valuation of Dave & Buster's Entertainment Inc (PLAY) is 27.84 USD. With the latest stock price at 16.21 USD, the upside of Dave & Buster's Entertainment Inc based on DCF is 71.7%.
Based on the latest price of 16.21 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 71.7%.
| Range | Selected | |
| WACC / Discount Rate | 8.5% - 10.6% | 9.6% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 17.74 - 42.30 | 27.84 |
| Upside | 9.4% - 160.9% | 71.7% |