As of 2024-12-13, the Intrinsic Value of Hollywood Bowl Group PLC (BOWL.L) is 499.59 GBP. This BOWL.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 338.00 GBP, the upside of Hollywood Bowl Group PLC is 47.80%.

The range of the Intrinsic Value is 329.54 - 936.50 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	329.54 - 936.50	499.59	47.8%
DCF (Growth 10y)	450.37 - 1,176.53	655.30	93.9%
DCF (EBITDA 5y)	205.08 - 402.17	310.64	-8.1%
DCF (EBITDA 10y)	326.99 - 586.11	457.15	35.3%
Fair Value	517.47 - 517.47	517.47	53.10%
P/E	249.62 - 374.00	317.13	-6.2%
EV/EBITDA	128.40 - 397.73	268.15	-20.7%
EPV	162.71 - 270.50	216.61	-35.9%
DDM - Stable	211.12 - 555.70	383.41	13.4%
DDM - Multi	345.99 - 662.02	449.92	33.1%