What is Marcus Corp worth?
With the base-case assumptions below, a discounted cash flow model on Marcus Corp's reported free cash flow gives -$2.88 per share. The share price was $28.09 on September 25, 2026, 1,075% below that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | 10.0% | 10.0% | -$3.29 | -112% |
| Base | 15.0% | 9.0% | -$2.88 | -110% |
| Bull | 20.0% | 8.0% | -$2.12 | -108% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | -$2.57 | -$2.47 | -$2.35 | -$2.21 | -$2.02 |
| 8.0% | -$2.80 | -$2.74 | -$2.67 | -$2.58 | -$2.47 |
| 9.0% | -$2.97 | -$2.93 | -$2.88 | -$2.82 | -$2.75 |
| 10.0% | -$3.10 | -$3.07 | -$3.04 | -$3.00 | -$2.95 |
| 11.0% | -$3.20 | -$3.18 | -$3.15 | -$3.13 | -$3.09 |
Where the presets come from
Base: years 1 to 5 grow at Marcus Corp's revenue growth rate over the last 5 fiscal years (26.1% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions