As of 2025-08-07, the Intrinsic Value of Dave & Buster's Entertainment Inc (PLAY) is 40.56 USD. This PLAY valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 25.16 USD, the upside of Dave & Buster's Entertainment Inc is 61.20%.
The range of the Intrinsic Value is 26.59 - 62.09 USD
Based on its market price of 25.16 USD and our intrinsic valuation, Dave & Buster's Entertainment Inc (PLAY) is undervalued by 61.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 26.59 - 62.09 | 40.56 | 61.2% |
| DCF (Growth 10y) | 32.43 - 67.98 | 46.50 | 84.8% |
| DCF (EBITDA 5y) | 56.61 - 70.05 | 63.61 | 152.8% |
| DCF (EBITDA 10y) | 60.61 - 82.09 | 71.17 | 182.9% |
| Fair Value | 5.58 - 5.58 | 5.58 | -77.82% |
| P/E | 15.16 - 27.07 | 22.19 | -11.8% |
| EV/EBITDA | 43.17 - 89.60 | 55.52 | 120.7% |
| EPV | 202.52 - 274.59 | 238.56 | 848.2% |
| DDM - Stable | 7.70 - 18.35 | 13.03 | -48.2% |
| DDM - Multi | 13.10 - 25.84 | 17.54 | -30.3% |
| Market Cap (mil) | 870.03 |
| Beta | 0.85 |
| Outstanding shares (mil) | 34.58 |
| Enterprise Value (mil) | 2,434.63 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.81% |
| Cost of Debt | 9.91% |
| WACC | 8.25% |