As of 2024-12-12, the Intrinsic Value of Dave & Buster's Entertainment Inc (PLAY) is 38.94 USD. This PLAY valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 29.41 USD, the upside of Dave & Buster's Entertainment Inc is 32.40%.

The range of the Intrinsic Value is 24.50 - 65.66 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	24.50 - 65.66	38.94	32.4%
DCF (Growth 10y)	34.40 - 83.16	51.57	75.3%
DCF (EBITDA 5y)	50.31 - 72.19	59.41	102.0%
DCF (EBITDA 10y)	54.58 - 89.28	69.08	134.9%
Fair Value	14.33 - 14.33	14.33	-51.29%
P/E	36.45 - 51.33	42.50	44.5%
EV/EBITDA	39.49 - 56.88	47.87	62.8%
EPV	105.86 - 182.32	144.09	389.9%
DDM - Stable	11.37 - 30.93	21.15	-28.1%
DDM - Multi	15.22 - 35.75	21.73	-26.1%