As of 2025-09-18, the Intrinsic Value of Hollywood Bowl Group PLC (BOWL.L) is 307.02 GBP. This BOWL.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 253.00 GBP, the upside of Hollywood Bowl Group PLC is 21.40%.
The range of the Intrinsic Value is 242.77 - 401.39 GBP
Based on its market price of 253.00 GBP and our intrinsic valuation, Hollywood Bowl Group PLC (BOWL.L) is undervalued by 21.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 242.77 - 401.39 | 307.02 | 21.4% |
| DCF (Growth 10y) | 341.21 - 534.06 | 419.62 | 65.9% |
| DCF (EBITDA 5y) | 274.66 - 383.10 | 321.51 | 27.1% |
| DCF (EBITDA 10y) | 371.12 - 516.00 | 433.92 | 71.5% |
| Fair Value | 435.29 - 435.29 | 435.29 | 72.05% |
| P/E | 236.45 - 357.28 | 269.12 | 6.4% |
| EV/EBITDA | 202.93 - 363.58 | 276.72 | 9.4% |
| EPV | 188.73 - 268.04 | 228.39 | -9.7% |
| DDM - Stable | 113.62 - 219.89 | 166.76 | -34.1% |
| DDM - Multi | 209.29 - 306.68 | 248.21 | -1.9% |
| Market Cap (mil) | 415.52 |
| Beta | 1.32 |
| Outstanding shares (mil) | 1.64 |
| Enterprise Value (mil) | 624.30 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.43% |
| Cost of Debt | 5.34% |
| WACC | 7.55% |