NYSE · DS

Drive Shack Inc.

Consumer Cyclical · Leisure

$0.170.00% ($0.00)at close

As of 4:00 PM ET

52-week

$0.15$1.97

Market cap

$0.00

P/E

-0.31

No multiple

What the market price implies · Reverse DCF

To support a price of $0.17, this model requires revenue to grow by 0.98%/yr over the next 10 years, compounded annually.

Historical revenue grew by 26.43%/yr over the past 4 years. The required annual growth rate is 25.45 percentage points lower.

Selected forecast · Base scenario

4.22%/yr · actual 10-year annualized revenue growth

Year 1 growth: 6.61%

Market-implied · Base operating assumptions + edited margins

0.98%/yr · flat 10-year annualized revenue growth

Reverse DCF solves revenue growth itself using Base operating assumptions and your edited margins. Changing forecast growth alone does not change the implied rate. This is a model-implied requirement, not an analyst forecast.

Valuation

Recommended · Revenue & margin DCF

Price used

$0.17

Estimated value / share

$0.34

Base scenario

This estimate is 105.79% above the price used.

USD · TTM ending 2023-06-30

Latest quarterly growth differs materially from the latest annual pace. It remains an observed growth input; review whether acceleration or a change in the business explains it.

Year 1 growth 6.61% · Ending margin 0% · Discount rate 7.75%

Assumption scenarios, not statistical confidence intervals.

Method, dates & sources

Estimated from future revenue, operating margins, and the investment needed to support them.

Price timestamp: Dec 30, 2022, 9:00 PM UTC
Financial statement period: TTM ending 2023-06-30
Data refreshed: Sep 20, 2026, 6:23 PM UTC · provider

Why this method?

There is not a stable run of positive FCFF to anchor a direct cash-flow CAGR, so the model should start from revenue and margin assumptions instead.

Is FCFF positive and has it been for 3+ consecutive years? Latest FCFF is not positive.

Price vs Fundamentals

Why The Stock Is Moving

Mixed / unclearLow confidence

Note: The most recent financial data is over 3 months old. Metrics shown may not reflect the latest reporting period.

1Y Price: -89.12%Revenue (TTM): 18.78%FCF (TTM): -29.53%P/S: 63rd pct

What changed

The stock fell 89.12% over the last year. Revenue grew 18.78% over the trailing twelve months. Operating margin moved from -88.47% to -98.15%. Free cash flow declined 29.53% over the trailing twelve months.

What the market seems to be pricing

The stock has moved lower against modestly weakening underlying metrics. The operating data does not yet tell a clear story — the move may reflect sentiment, sector rotation, or macro factors rather than company-specific earnings power.

What would invalidate this read

Operating margin currently stands at -98.15%. A decisive move in revenue — currently up 18.78% — would be the clearest signal to resolve the ambiguity.

Performance

Return analysis

Company profile

Drive Shack Inc. (DS) is a hospitality entity specializing in golf-centric leisure and entertainment experiences.

CEOHana Khouri

SectorConsumer Cyclical

IndustryLeisure

Employees3,370

IPO dateOct 10, 2002

https://www.driveshack.com

Market multiples

Forward P/E—

EV/EBITDA0.01

Enterprise value-$717.41K

Stock splits

Nov 7, 2014↑ Forward

Every 40 shares became 223

+458%

Oct 23, 2014↓ Reverse

Every 2 shares became 1

-50%

Aug 19, 2014↓ Reverse

Every 3 shares became 1

-67%

Feb 14, 2014↑ Forward

Every 100 shares became 119

+19%

May 16, 2013↑ Forward

Every 1000 shares became 2133

+113%

Profitability & growth

Revenue growth-38.55%

Gross margin (FY2022)20.81%▲3.8ppvs FY2021

Operating margin (FY2022)-92.35%▲23.7ppvs FY2021

ROEN/A

Analyst consensus

RatingBuy

Target price$3.00▲1689.98%

Buy

Hold

Sell

Analyst ratings tend to be lagging indicators. Use as one signal among many.

Earnings

Full quarter-by-quarter history of actuals vs estimates. Switch into compare mode to inspect one metric year-over-year.

Next report

Mar 9, 2023

Q1 FY23 · EPS est -$0.15 · Revenue est $81.8M

View