As of 2024-07-27, the Intrinsic Value of Dave & Buster's Entertainment Inc (PLAY) is 66.40 USD. This PLAY valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 36.06 USD, the upside of Dave & Buster's Entertainment Inc is %.

The range of the Intrinsic Value is 50.89 - 89.69 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	50.89 - 89.69	66.40	84.1%
DCF (Growth 10y)	67.57 - 111.51	85.21	136.3%
DCF (EBITDA 5y)	65.01 - 93.65	80.10	122.1%
DCF (EBITDA 10y)	79.24 - 114.36	96.86	168.6%
Fair Value	12.41 - 12.41	12.41	-65.58%
P/E	37.48 - 53.64	45.84	27.1%
EV/EBITDA	43.03 - 66.80	58.64	62.6%
EPV	171.43 - 222.58	197.01	446.3%
DDM - Stable	18.15 - 38.25	28.20	-21.8%
DDM - Multi	30.05 - 51.36	38.10	5.7%