The Discounted Cash Flow (DCF) valuation of SeaWorld Entertainment Inc (SEAS) is 62.34 USD. With the latest stock price at 50.30 USD, the upside of SeaWorld Entertainment Inc based on DCF is 23.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 8.5% | 7.4% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 46.17 - 88.24 | 62.34 |
| Upside | -8.2% - 75.4% | 23.9% |