Previous Close | $17.24 |
Intrinsic Value | $0.33 |
Upside potential | -98% |
Data is not available at this time.
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.
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.
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.
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 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.
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.
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.
Company filings (10-K), investor disclosures
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |