investorscraft@gmail.com

Intrinsic ValueHostmore plc (MORE.L)

Previous Close£0.16
Intrinsic Value
Upside potential
Previous Close
£0.16

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Hostmore plc operates in the competitive UK casual dining sector, focusing on American-themed restaurants under the Fridays brand and cocktail-led bar concepts via 63rd+1st. The company targets mid-market consumers seeking experiential dining, leveraging themed atmospheres and social engagement to differentiate from traditional competitors. Despite a challenging post-pandemic environment for hospitality, Hostmore aims to balance affordability with premium positioning in its niche. The company’s dual-brand strategy allows it to cater to both family dining and nightlife segments, though it faces intense competition from established chains and independent operators. Cost pressures and shifting consumer preferences remain key risks, but Hostmore’s focused geographic footprint in the UK provides localized brand recognition.

Revenue Profitability And Efficiency

Hostmore reported revenue of £190.7 million for FY 2023, reflecting its operational scale in the casual dining market. However, the company posted a net loss of £27.4 million, underscoring margin pressures from inflation and labor costs. Operating cash flow of £28.4 million suggests some resilience in core operations, though capital expenditures of £4.7 million indicate restrained reinvestment amid financial headwinds.

Earnings Power And Capital Efficiency

The diluted EPS of -22p highlights earnings challenges, likely driven by weak profitability and high fixed costs. Debt levels of £176.4 million against cash reserves of £10.9 million raise concerns about leverage, though operating cash flow generation provides partial mitigation. The absence of dividends aligns with capital preservation priorities.

Balance Sheet And Financial Health

Hostmore’s balance sheet shows strained liquidity, with cash covering only a fraction of total debt. The debt-heavy structure may limit flexibility in a rising-rate environment, though the company’s asset-light restaurant model could support restructuring if needed. Investors should monitor covenant compliance and refinancing risks.

Growth Trends And Dividend Policy

No dividend payments in FY 2023 reflect a focus on stabilizing operations rather than shareholder returns. Top-line growth hinges on same-store sales recovery and selective unit expansion, but macroeconomic uncertainty clouds near-term prospects. The company’s ability to adapt its menu and pricing strategies will be critical to reversing negative earnings trends.

Valuation And Market Expectations

At a market cap of £195.5 million, Hostmore trades at a depressed valuation, likely pricing in sustained profitability challenges. The beta of 0.856 suggests moderate volatility relative to the market, though sector-specific risks remain elevated. Investors appear skeptical about a near-term turnaround absent clearer margin improvement.

Strategic Advantages And Outlook

Hostmore’s themed dining concepts offer differentiation, but execution risks are high in a cost-sensitive market. Success depends on optimizing store-level economics and managing debt maturities. The outlook remains cautious, with potential upside tied to operational restructuring and discretionary spending recovery in the UK.

Sources

Company filings, London Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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