Dave & Buster's Entertainment, Inc. (PLAY) DCF Valuation

Dave & Buster's Entertainment, Inc. (PLAY) DCF Valuation
  • ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • ✓ Professional Design: Trusted, Industry-Standard Templates
  • ✓ Pre-Built For Quick And Efficient Use
  • ✓ No Expertise Is Needed; Easy To Follow

Dave & Buster's Entertainment, Inc. (PLAY) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Designed for accuracy, our (PLAY) DCF Calculator enables you to evaluate Dave & Buster's Entertainment, Inc. valuation using real-world financial data, offering complete flexibility to modify all essential parameters for improved projections.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 1,354.7 436.5 1,304.1 1,964.4 2,205.3 2,729.7 3,378.9 4,182.4 5,177.1 6,408.2
Revenue Growth, % 0 -67.78 198.74 50.64 12.26 23.78 23.78 23.78 23.78 23.78
EBITDA 280.5 -116.9 312.3 426.9 499.0 339.8 420.6 520.6 644.4 797.7
EBITDA, % 20.71 -26.78 23.95 21.73 22.63 12.45 12.45 12.45 12.45 12.45
Depreciation 132.5 138.8 138.3 169.3 208.5 383.5 474.8 587.7 727.4 900.4
Depreciation, % 9.78 31.8 10.61 8.62 9.45 14.05 14.05 14.05 14.05 14.05
EBIT 148.1 -255.7 174.0 257.6 290.5 -43.7 -54.2 -67.0 -83.0 -102.7
EBIT, % 10.93 -58.57 13.34 13.11 13.17 -1.6 -1.6 -1.6 -1.6 -1.6
Total Cash 24.7 11.9 25.9 181.6 37.3 95.4 118.0 146.1 180.8 223.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .0 70.1 64.9 25.5 44.8
Account Receivables, % 0 16.05 4.98 1.3 2.03
Inventories 34.5 23.8 40.3 45.4 37.2 82.4 102.0 126.2 156.2 193.4
Inventories, % 2.55 5.45 3.09 2.31 1.69 3.02 3.02 3.02 3.02 3.02
Accounts Payable 65.4 36.4 62.5 84.7 118.6 150.9 186.8 231.2 286.2 354.3
Accounts Payable, % 4.82 8.34 4.79 4.31 5.38 5.53 5.53 5.53 5.53 5.53
Capital Expenditure -228.1 -83.0 -92.2 -234.2 -330.2 -381.2 -471.8 -584.0 -722.9 -894.9
Capital Expenditure, % -16.84 -19.02 -7.07 -11.92 -14.97 -13.96 -13.96 -13.96 -13.96 -13.96
Tax Rate, % 22.19 22.19 22.19 22.19 22.19 22.19 22.19 22.19 22.19 22.19
EBITAT 116.8 -182.2 148.2 203.3 226.0 -34.3 -42.5 -52.6 -65.1 -80.5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 52.0 -214.8 209.0 194.9 127.2 -133.0 -54.9 -67.9 -84.1 -104.1
WACC, % 6.82 6.58 7.01 6.82 6.78 6.8 6.8 6.8 6.8 6.8
PV UFCF
SUM PV UFCF -367.9
Long Term Growth Rate, % 3.00
Free cash flow (T + 1) -107
Terminal Value -2,818
Present Terminal Value -2,028
Enterprise Value -2,396
Net Debt 2,961
Equity Value -5,357
Diluted Shares Outstanding, MM 44
Equity Value Per Share -121.56

What You Will Get

  • Editable Forecast Inputs: Easily modify key assumptions (growth %, margins, WACC) to explore various scenarios.
  • Real-World Data: Dave & Buster's financial data pre-filled to facilitate your analysis.
  • Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
  • Customizable and Professional: A refined Excel model that adjusts to your valuation requirements.
  • Built for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.

Key Features

  • Pre-Loaded Data: Dave & Buster's historical financial statements and pre-filled forecasts.
  • Fully Adjustable Inputs: Edit WACC, tax rates, revenue growth, and EBITDA margins.
  • Instant Results: See Dave & Buster's intrinsic value recalculate in real time.
  • Clear Visual Outputs: Dashboard charts display valuation results and key metrics.
  • Built for Accuracy: A professional tool for analysts, investors, and finance experts.

How It Works

  1. Download the Template: Gain immediate access to the Excel-based Dave & Buster's (PLAY) DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other key factors.
  3. Instant Calculations: The model automatically refreshes Dave & Buster's intrinsic value.
  4. Test Scenarios: Experiment with various assumptions to assess potential changes in valuation.
  5. Analyze and Decide: Utilize the results to inform your investment or financial analysis.

Why Choose This Calculator for Dave & Buster's Entertainment, Inc. (PLAY)?

  • Comprehensive Tool: Integrates DCF, WACC, and financial ratio analyses tailored for the entertainment sector.
  • Customizable Inputs: Modify highlighted cells to explore different financial scenarios for Dave & Buster's.
  • Detailed Insights: Automatically computes intrinsic value and Net Present Value specific to Dave & Buster's operations.
  • Preloaded Data: Historical and projected data provide a reliable foundation for analysis.
  • Professional Quality: Perfect for financial analysts, investors, and consultants focused on the entertainment industry.

Who Should Use This Product?

  • Professional Investors: Develop comprehensive and trustworthy valuation models for analyzing Dave & Buster's (PLAY) portfolio.
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
  • Consultants and Advisors: Deliver precise valuation insights for clients interested in Dave & Buster's (PLAY) stock.
  • Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
  • Entertainment Industry Analysts: Gain insights into how entertainment companies like Dave & Buster's (PLAY) are valued in the market.

What the Template Contains

  • Pre-Filled DCF Model: Dave & Buster's financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Dave & Buster's profitability, leverage, and efficiency.
  • Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
  • Financial Statements: Annual and quarterly reports to support detailed analysis.
  • Interactive Dashboard: Easily visualize key valuation metrics and results.

No products were found matching.