investorscraft@gmail.com

Intrinsic Value of The Marcus Corporation (MCS)

Previous Close$17.24
Intrinsic Value
Upside potential
Previous Close
$17.24

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

The Marcus Corporation operates as a diversified entertainment and hospitality company, primarily engaged in movie theaters, hotels, and resorts. Its core revenue streams derive from box office sales, concessions, and lodging services, with a strong regional presence in the Midwest. The company's Marcus Theatres division is a key player in the exhibition industry, leveraging premium formats like UltraScreen and Big Screen to differentiate its offerings. In hospitality, Marcus Hotels & Resorts manages upscale properties, targeting both leisure and business travelers. The company competes in fragmented markets, emphasizing customer experience and strategic locations to maintain its competitive edge. While not a national leader, Marcus Corporation holds a solid mid-market position, balancing scale with localized appeal.

Revenue Profitability And Efficiency

In FY 2024, Marcus Corporation reported revenue of $735.6 million but recorded a net loss of $7.8 million, reflecting margin pressures in its segments. Diluted EPS stood at -$0.25, though operating cash flow of $103.9 million suggests underlying operational resilience. Capital expenditures of $79.2 million indicate ongoing investments, likely in theater upgrades and hospitality renovations to sustain competitiveness.

Earnings Power And Capital Efficiency

The negative net income highlights near-term earnings challenges, possibly due to elevated costs or subdued demand in post-pandemic recovery. However, positive operating cash flow signals cash-generative operations, supporting reinvestment needs. The company’s ability to fund capex internally, despite the loss, points to disciplined capital allocation.

Balance Sheet And Financial Health

Marcus Corporation maintains a moderate financial position, with $40.8 million in cash and equivalents against $352.6 million in total debt. The leverage ratio suggests manageable obligations, but liquidity could be tested if profitability does not improve. Shareholders’ equity remains a buffer, though the net loss may pressure book value.

Growth Trends And Dividend Policy

Growth trends appear mixed, with revenue recovery offset by profitability headwinds. The company continues paying a dividend ($0.28 per share), signaling confidence in cash flow stability. Future growth may hinge on theater attendance rebounds and hospitality demand, but near-term volatility persists.

Valuation And Market Expectations

The market likely prices Marcus Corporation as a turnaround play, with valuation reflecting skepticism about near-term earnings. The dividend yield and asset base may attract value investors, but sustained losses could weigh on multiples until margins stabilize.

Strategic Advantages And Outlook

Marcus Corporation’s dual-segment model provides diversification, though both face cyclical risks. Its regional focus and premium offerings are strengths, but macroeconomic uncertainty and shifting consumer preferences pose challenges. The outlook depends on cost management and demand recovery, with 2024 pivotal for proving operational resilience.

Sources

Company filings (10-K), investor disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount