As of 2024-09-19, the Intrinsic Value of Dave & Buster's Entertainment Inc (PLAY) is
68.35 USD. This PLAY valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 32.14 USD, the upside of Dave & Buster's Entertainment Inc is
112.70%.
The range of the Intrinsic Value is 51.96 - 93.34 USD
68.35 USD
Intrinsic Value
PLAY Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
51.96 - 93.34 |
68.35 |
112.7% |
| DCF (Growth 10y) |
70.14 - 117.79 |
89.09 |
177.2% |
| DCF (EBITDA 5y) |
62.80 - 88.02 |
77.31 |
140.5% |
| DCF (EBITDA 10y) |
79.73 - 112.66 |
97.35 |
202.9% |
| Fair Value |
14.23 - 14.23 |
14.23 |
-55.72% |
| P/E |
46.17 - 64.20 |
53.65 |
66.9% |
| EV/EBITDA |
42.30 - 63.33 |
56.95 |
77.2% |
| EPV |
186.62 - 248.77 |
217.69 |
577.3% |
| DDM - Stable |
21.93 - 45.01 |
33.47 |
4.1% |
| DDM - Multi |
32.28 - 53.10 |
40.28 |
25.3% |
PLAY Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,271.46 |
| Beta |
0.76 |
| Outstanding shares (mil) |
39.56 |
| Enterprise Value (mil) |
2,559.76 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.89% |
| Cost of Debt |
8.25% |
| WACC |
7.19% |