investorscraft@gmail.com

Intrinsic ValueHollywood Bowl Group plc (BOWL.L)

Previous Close£259.00
Intrinsic Value
Upside potential
Previous Close
£259.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Hollywood Bowl Group plc is a leading operator of ten-pin bowling and mini-golf centers in the UK, serving the leisure and entertainment sector. The company operates 64 centers under its flagship Hollywood Bowl brand, alongside AMF Bowling and Puttstars, catering to a broad demographic with family-friendly and competitive socializing offerings. Its revenue model is driven by pay-per-play bowling, arcade games, food and beverage sales, and event hosting, creating multiple income streams. Positioned as a market leader in the UK bowling industry, Hollywood Bowl benefits from strong brand recognition and a scalable footprint. The company capitalizes on the growing demand for experiential leisure activities, differentiating itself through modernized venues, tech-enhanced gameplay, and targeted marketing. Its strategic focus on operational efficiency and customer experience reinforces its competitive edge in a fragmented market.

Revenue Profitability And Efficiency

In its latest fiscal year, Hollywood Bowl reported revenue of £230.4 million, with net income of £29.9 million, reflecting a resilient post-pandemic recovery. The company generated £68.0 million in operating cash flow, underscoring efficient operations, while capital expenditures of £37.9 million indicate ongoing investments in venue upgrades and expansion. Diluted EPS stood at 17p, demonstrating solid profitability.

Earnings Power And Capital Efficiency

Hollywood Bowl’s earnings power is supported by high-margin ancillary services, such as F&B and arcade games, which complement core bowling revenue. The company’s capital efficiency is evident in its ability to maintain robust cash flow generation despite significant reinvestment. A beta of 0.855 suggests lower volatility relative to the broader market, aligning with its stable leisure-focused business model.

Balance Sheet And Financial Health

The company holds £28.7 million in cash and equivalents against total debt of £218.2 million, reflecting a leveraged but manageable position. Operating cash flow comfortably covers interest obligations, and the balance sheet remains structured to support growth initiatives. The leverage ratio is typical for the capital-intensive leisure sector, with ample liquidity for near-term obligations.

Growth Trends And Dividend Policy

Hollywood Bowl has demonstrated consistent growth through both organic site improvements and selective acquisitions, such as the Puttstars mini-golf brand. A dividend of 12.06p per share signals confidence in cash flow sustainability, appealing to income-focused investors. The company’s expansion strategy targets underserved UK regions, leveraging its proven operational template.

Valuation And Market Expectations

With a market cap of £504.9 million, the stock trades at a premium reflective of its market leadership and growth potential. Investors appear to price in steady recovery in footfall and margin expansion, supported by the company’s operational leverage and scalable model.

Strategic Advantages And Outlook

Hollywood Bowl’s strategic advantages include its dominant UK market share, diversified revenue streams, and focus on customer experience. The outlook remains positive, driven by pent-up leisure demand and operational efficiencies. Risks include macroeconomic sensitivity, but the company’s resilient model positions it well for sustained performance.

Sources

Company filings, London Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount