image
Technology - Software - Application - NASDAQ - US
$ 211.0
5.04 %
$ 2.81 B
Market Cap
59.27
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jun, 21, 2025.

The intrinsic value of one DAVE stock under the worst case scenario is HIDDEN Compared to the current market price of 211 USD, Dave Inc. is HIDDEN

This DCF valuation model was last updated on Jun, 21, 2025.

The intrinsic value of one DAVE stock under the base case scenario is HIDDEN Compared to the current market price of 211 USD, Dave Inc. is HIDDEN

This DCF valuation model was last updated on Jun, 21, 2025.

The intrinsic value of one DAVE stock under the best case scenario is HIDDEN Compared to the current market price of 211 USD, Dave Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart DAVE

image
$240.0$240.0$220.0$220.0$200.0$200.0$180.0$180.0$160.0$160.0$140.0$140.0$120.0$120.0$100.0$100.0$80.0$80.0$60.0$60.0Jan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '2515 May15 MayJun '25Jun '2515 Jun15 Jun
FINANCIALS
347 M REVENUE
33.96%
34.6 M OPERATING INCOME
182.02%
57.9 M NET INCOME
219.28%
125 M OPERATING CASH FLOW
270.73%
-45.8 M INVESTING CASH FLOW
-218.91%
-71 M FINANCING CASH FLOW
-322704.55%
97.9 M REVENUE
-2.96%
25 M OPERATING INCOME
19.15%
28.8 M NET INCOME
71.50%
45.2 M OPERATING CASH FLOW
8.47%
-28.1 M INVESTING CASH FLOW
-4.63%
-19.9 M FINANCING CASH FLOW
-15574.02%
Balance Sheet Dave Inc.
image
Current Assets 282 M
Cash & Short-Term Investments 90.3 M
Receivables 176 M
Other Current Assets 16.1 M
Non-Current Assets 17.1 M
Long-Term Investments 0
PP&E 1.21 M
Other Non-Current Assets 15.8 M
30.16 %58.75 %5.39 %5.29 %Total Assets$299.3m
Current Liabilities 35.1 M
Accounts Payable 6.77 M
Short-Term Debt 700 K
Other Current Liabilities 27.6 M
Non-Current Liabilities 81.2 M
Long-Term Debt 75.2 M
Other Non-Current Liabilities 5.96 M
5.82 %23.74 %64.70 %5.13 %Total Liabilities$116.2m
EFFICIENCY
Earnings Waterfall Dave Inc.
image
Revenue 347 M
Cost Of Revenue 107 M
Gross Profit 240 M
Operating Expenses 205 M
Operating Income 34.6 M
Other Expenses -23.3 M
Net Income 57.9 M
350m350m300m300m250m250m200m200m150m150m100m100m50m50m00347m(107m)240m(205m)35m23m58mRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
69.16% GROSS MARGIN
69.16%
9.97% OPERATING MARGIN
9.97%
16.67% NET MARGIN
16.67%
31.61% ROE
31.61%
19.33% ROA
19.33%
12.53% ROIC
12.53%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Dave Inc.
image
140m140m120m120m100m100m80m80m60m60m40m40m20m20m00(20m)(20m)(40m)(40m)(60m)(60m)202020202021202120222022202320232024202420252025
Net Income 57.9 M
Depreciation & Amortization 7.68 M
Capital Expenditures -262 K
Stock-Based Compensation 37.3 M
Change in Working Capital -1.84 M
Others 24.1 M
Free Cash Flow 125 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Dave Inc.
image
Wall Street analysts predict an average 1-year price target for DAVE of $93.9 , with forecasts ranging from a low of $36 to a high of $229 .
DAVE Lowest Price Target Wall Street Target
36 USD -82.94%
DAVE Average Price Target Wall Street Target
93.9 USD -55.49%
DAVE Highest Price Target Wall Street Target
229 USD 8.53%
Price
Max Price Target
Min Price Target
Average Price Target
250250200200150150100100505000Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26Jun '26Jun '26Jul '26Jul '26
4. DIVIDEND ANALYSIS
5. COMPETITION
slide 2 of 9
6. Ownership
Insider Ownership Dave Inc.
image
Sold
0-3 MONTHS
72.2 M USD 7
3-6 MONTHS
0 USD 0
6-9 MONTHS
43.1 M USD 2
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
Intuit & 2 Other Strong Buy Profitable Stocks for Your Portfolio High net income ratios put Intuit, Dave and Centrus Energy among the top profitable picks in a narrowed 14-stock screen. zacks.com - 2 weeks ago
Hundreds of Dave Customers File Arbitration Claims, Alleging Misleading Promises and Hidden Fees NEW YORK , June 17, 2025 /PRNewswire/ -- Over 600 consumers have filed arbitration claims against Dave Operating LLC, a subsidiary of Dave, Inc. (NASDAQ: DAVE), the operator of the Dave financial services mobile application and platform. The consumers allege that Dave misled them as to its service offerings and charged hidden fees related to its ExtraCash earned wage access product. prnewswire.com - 2 weeks ago
Dave & Buster's Announces Promotion of Les Lehner to Chief Development Officer DALLAS, June 13, 2025 (GLOBE NEWSWIRE) -- Dave & Buster's Entertainment, Inc., (NASDAQ: PLAY), ("Dave & Buster's" or "the Company") today announced that it has promoted Les Lehner to the position of Chief Development Officer. Mr. Lehner most recently served as Chief Procurement Officer and Head of Main Event Development. globenewswire.com - 3 weeks ago
Is DAVE's Fintech Strategy Paying Dividends in User Engagement? Dave's user base hits 12.4 million in Q1 2025, fueled by a new fee model and strategic marketing despite rising CAC. zacks.com - 3 weeks ago
Dave Skyrockets 540% in a Year: Should You Buy the Stock Now? DAVE's AI-driven underwriting sharpens credit quality, lifts originations and fuels stronger EPS projections. zacks.com - 3 weeks ago
Why Dave & Buster's Entertainment Stock Jumped 15% Today Shares of Dave & Buster's Entertainment (PLAY 15.29%) jumped as much as 19.2% on Wednesday, despite a modest earnings report. The stock had cooled down to a 15.4% gain by 1 p.m. fool.com - 3 weeks ago
Dave & Buster's: Short-Covering Rally Signals Big Upside for PLAY Dave & Buster's NASDAQ: PLAY FQ1 results and outlook for the year affirm that its CEO change and Back-to-Basics strategy were the right move. The critical detail is that this heavily shorted market is amid a short-covering rally and rebound that will result in a complete price reversal and new uptrend. marketbeat.com - 3 weeks ago
These Analysts Increase Their Forecasts On Dave & Buster's Entertainment Following Q1 Earnings Dave & Buster's Entertainment Inc. PLAY posted downbeat earnings for its first quarter, after the closing bell on Tuesday. benzinga.com - 3 weeks ago
Dave & Buster's Q1 Earnings Miss Estimates, Revenues Decline Y/Y PLAY stock jumps despite fiscal first-quarter earnings miss, as comps improve and "back to basics" strategy shows early traction. zacks.com - 3 weeks ago
Dave & Buster's Q1 Earnings Simply Weren't Good Enough Dave & Buster's stock has surged post-Q1 earnings but faces significant multi-year resistance at $30–32, making further upside challenging. Q1 results showed sequential improvement in comparable sales, but margins continue to deteriorate sharply, raising sustainability concerns. Heavy investment in remodels and aggressive buybacks strains cash flow, while high debt and rising interest expenses threaten financial stability. seekingalpha.com - 3 weeks ago
Dave & Buster's Reports First Quarter 2025 Financial Results DALLAS, June 10, 2025 (GLOBE NEWSWIRE) -- Dave & Buster's Entertainment, Inc., (NASDAQ: PLAY), (“Dave & Buster's” or “the Company”), an owner and operator of entertainment and dining venues, today announced financial results for its first quarter of fiscal 2025 ended May 6, 2025. globenewswire.com - 3 weeks ago
Dave & Buster's Likely To Report Higher Q1 Earnings; These Most Accurate Analysts Revise Forecasts Ahead Of Earnings Call Dave & Buster's Entertainment, Inc. PLAY will release its first-quarter earnings results after the closing bell on Tuesday, June 10. benzinga.com - 3 weeks ago
8. Profile Summary

Dave Inc. DAVE

image
COUNTRY US
INDUSTRY Software - Application
MARKET CAP $ 2.81 B
Dividend Yield 0.00%
Description Dave Inc. provides a suite of financial products and services through its financial service online platform. The company offers Insights, a personal financial management tool to manage income and expenses between paychecks for members; ExtraCash, a free overdraft and short-term credit alternative, which allows members to advance funds to their account and avoid a fee; and Side Hustle, a job application portal. It also provides Dave Banking, a digital checking and demand deposit account. The company was founded in 2015 and is based in West Hollywood, California.
Contact 750 North San Vicente Boulevard 900W, West Hollywood, CA, 90069 https://dave.com
IPO Date April 26, 2021
Employees 274
Officers Mr. Jason Wilk Co-Founder, Chief Executive Officer, President & Chairman Mr. Kevin Frisch Chief Marketing Officer Mr. Gopi Kuchimanchi Vice President of Technology Ms. Joan Aristei J.D. Chief Legal Officer Mr. Grahame Fraser Head of Product Management Mr. Ryan Imai Director & Corporate Controller Ms. Shannon Sullivan Chief People Officer Mr. Kyle Beilman Chief Financial Officer & Secretary