As of 2025-07-04, the Intrinsic Value of Hollywood Bowl Group PLC (BOWL.L) is 321.23 GBP. This BOWL.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 235.50 GBP, the upside of Hollywood Bowl Group PLC is 36.4%.

The range of the Intrinsic Value is 254.06 - 420.32 GBP.

Is BOWL.L undervalued or overvalued?

Based on its market price of 235.50 GBP and our intrinsic valuation, Hollywood Bowl Group PLC (BOWL.L) is undervalued by 36.4%.

235.50 GBP

Stock Price

321.23 GBP

Intrinsic Value

Intrinsic Value Details

BOWL.L Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	254.06 - 420.32	321.23	36.4%
DCF (Growth Exit 10Y)	356.62 - 558.92	438.64	86.3%
DCF (EBITDA Exit 5Y)	317.49 - 391.85	341.15	44.9%
DCF (EBITDA Exit 10Y)	416.51 - 530.38	458.39	94.6%
Peter Lynch Fair Value	438.11 - 438.11	438.11	86.03%
P/E Multiples	229.23 - 372.55	256.87	9.1%
EV/EBITDA Multiples	246.67 - 363.9	281.19	19.4%
Earnings Power Value	198.24 - 280.11	239.18	1.6%
Dividend Discount Model - Stable	118.14 - 230.04	174.09	-26.1%
Dividend Discount Model - Multi Stages	217.78 - 321.04	258.90	9.9%

BOWL.L Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Basic Fit NV	27.01 - 39.64	35.04	41.2%
Compagnie des Alpes SA	14.37 - 40.63	23.92	15.3%
SkiStar AB	123.22 - 447.78	202.33	30.9%
Sats ASA	28.27 - 70.87	43.55	20.1%
Tivoli A/S	248.73 - 854.28	395.73	-36.8%
TWC Enterprises Ltd	13.92 - 22.43	17.01	-25.2%
Ten Entertainment Group PLC	341.53 - 886.88	529.12	28.7%
GYM Group PLC	(70.97) - 5,028.57	84.34	-46.0%
Televerbier SA	37.46 - 145.05	63.12	21.4%
Actic Group AB	5.6 - 59.07	21.02	-24.4%

BOWL.L Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	384
Beta	1.33
Outstanding shares (mil)	2
Enterprise Value (mil)	593

Market risk premium	6.5%
Cost of Equity	9.15%
Cost of Debt	5.35%
WACC	7.4%