$14.08
-8.5%Falcon's Beyond Global, Inc. operates as an entertainment powerhouse and innovator in storytelling. The company develops, owns, and operates hotels, theme parks, and retail, dining, and entertainment venues. It also provides master planning, media and audio production, project management, experiential technologies, attraction hardware development, procurement, and sales for the themed entertainment industry. In addition, the company develops, owns, and operates themed entertainment resorts and theme parks. Further, it engages in the production, development, and licensing of proprietary narrative, story-driven intellection property and third-party partnered brands through multiple media and consumer products channels. The company is headquartered in Orlando, Florida.
Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation
Base year metrics used for projections
Forecast period and terminal assumptions
Calculation flow from present value to intrinsic value per share
Operating Cash Flow - Maintenance CapEx = Owner Earnings
| Metric | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | -$12.3M | -$6.2M | -$3.1M | -$1.5M | -$768.8K | -$384.4K | -$192.2K | -$96.1K | -$48.1K | -$24.0K |
| Maintenance CapEx | -$15.3K | -$7.7K | -$3.8K | -$1.9K | -$956 | -$478 | -$239 | -$120 | -$60 | -$30 |
| Owner Earnings | -$12.3M | -$6.2M | -$3.1M | -$1.5M | -$769.8K | -$384.9K | -$192.5K | -$96.2K | -$48.1K | -$24.1K |
| Discount Factor | 0.926 | 0.857 | 0.794 | 0.735 | 0.681 | 0.630 | 0.583 | 0.540 | 0.500 | 0.463 |
| Present Value | -$11.4M | -$5.3M | -$2.4M | -$1.1M | -$523.9K | -$242.6K | -$112.3K | -$52.0K | -$24.1K | -$11.1K |
Continue your FBYD research with focused valuation guides.
Snapshot
Start with context, operating signals, and key market metrics.
Value Model
Stress test fair value across bear, base, and bull assumptions.
Statements
Validate revenue quality, margins, and balance sheet durability.
Earnings Call
Read management commentary and compare it with reported outcomes.
Dividends
Check payout sustainability and long-term distribution behavior.
Analyst Expectations
Review consensus spread and where estimate risk is concentrated.