/
DCF Valuation
Base-case fair value
$14.43
Intrinsic $19.23 · 25% MOS
Current price: $40.77
Base-case summary
Our base-case DCF for United Parks & Resorts Inc. (PRKS) projects 10 years of free cash flow growth at 2.0% for years 1–5 and 1.0% for years 6–10, anchored to a default 8% growth assumption, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $191M in trailing free cash flow, this produces an intrinsic value of $19.23 per share. A 25% safety margin gives a fair value of $14.43, suggesting the stock is currently 65% overvalued against the $40.77 market price.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$191M
Cash & equivalents
$29M
Total debt
$2.4B
Shares outstanding
49M