PLAY
Dave & Buster's Entertainment Inc
Price:  
61.74 
USD
Volume:  
911,736.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PLAY Intrinsic Value

%
Upside

As of 2024-03-01, the Intrinsic Value of Dave & Buster's Entertainment Inc (PLAY) is 67.57 USD. This PLAY valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 61.74 USD, the upside of Dave & Buster's Entertainment Inc is %.

The range of the Intrinsic Value is 42.93 - 120.90 USD

61.74 USD
Stock Price
67.57 USD
Intrinsic Value
Intrinsic Value Details

PLAY Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 42.93 - 120.90 67.57 9.5%
DCF (Growth 10y) 61.04 - 148.11 88.77 43.8%
DCF (EBITDA 5y) 67.42 - 96.94 82.83 34.2%
DCF (EBITDA 10y) 80.66 - 119.13 99.72 61.5%
Fair Value 16.16 - 16.16 16.16 -73.82%
P/E 60.70 - 86.69 68.21 10.5%
EV/EBITDA 58.07 - 116.40 78.32 26.9%
EPV 82.29 - 110.62 96.45 56.2%
DDM - Stable 24.60 - 67.76 46.18 -25.2%
DDM - Multi 34.11 - 73.70 46.71 -24.3%

PLAY Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,481.33
Beta 1.35
Outstanding shares (mil) 40.19
Enterprise Value (mil) 3,707.63
Market risk premium 4.60%
Cost of Equity 10.24%
Cost of Debt 7.75%
WACC 8.91%