The Marcus Corporation

The Marcus Corporation

MCSยทNYSE

$19.50

-2.8%
Communication ServicesEntertainment

The Marcus Corporation, together with its subsidiaries, owns and operates movie theatres, and hotels and resorts in the United States. It operates in two segments, Theatres, and Hotels and Resorts. The Theatres segment operates multiscreen motion picture theatres, as well as Funset Boulevard, a family entertainment center. The Hotels and Resorts segment owns and operates full-service hotels and resorts, as well as manages full-service hotels, resorts, and other properties. The company also provides hospitality management services, including check-in, housekeeping, and maintenance for a vacation ownership development. As of December 30, 2021, it owned or operated 1,064 screens at 85 movie theatre locations in 17 states under the Marcus Theatres, Movie Tavern by Marcus, and BistroPlex brands; and operated 8 wholly-owned or majority-owned hotels and resorts, as well as managed 11 hotels, resorts, and other properties for third parties. The company was founded in 1935 and is headquartered in Milwaukee, Wisconsin.

At a Glance

Live Snapshot
Market Cap$603.13M
EPS0.4100
P/E Ratio47.56
Earnings Date08/07/2026
The Marcus Corporation

The Marcus Corporation Fair Value Envelope

MCS ยท NYSE

Our analysis suggests that MCS has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $19.5, this represents a potential HIDDEN relative to our calculated worth for The Marcus Corporation.

Intrinsic Value
Current Price: $19.5

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$58.7M
+ Cash & Equivalents$23.4M
Firm Value$82.2M
- Debt$335.5M
Equity Value-$253.3M
/ Shares Outstanding31,377,548B
DCF Value-$8
OVERVALUED BY 141%

Owner Earnings Projections

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
$42.1M
$21.1M
$10.5M
$5.3M
$2.6M
$1.3M
$657.8K
$328.9K
$164.5K
$82.2K
Maintenance CapEx
-$8.3M
-$4.2M
-$2.1M
-$1.0M
-$520.1K
-$260.0K
-$130.0K
-$65.0K
-$32.5K
-$16.3K
Owner Earnings
$33.8M
$16.9M
$8.4M
$4.2M
$2.1M
$1.1M
$527.8K
$263.9K
$131.9K
$66.0K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$31.3M
$14.5M
$6.7M
$3.1M
$1.4M
$665.2K
$308.0K
$142.6K
$66.0K
$30.6K
Terminal Value represents 0.9% of Enterprise Value