investorscraft@gmail.com

Intrinsic ValueThe Brighton Pier Group PLC (PIER.L)

Previous Close£11.50
Intrinsic Value
Upside potential
Previous Close
£11.50

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

The Brighton Pier Group PLC operates in the UK leisure and entertainment sector, focusing on iconic attractions such as the Brighton Palace Pier, which features arcades, funfair rides, and hospitality services. The company also manages premium bars and indoor adventure golf facilities under brands like Embargo República and Lola Lo. Its diversified revenue streams include ticket sales, food and beverage operations, and event hosting, positioning it as a key player in experiential leisure. The company’s assets cater to both tourists and locals, leveraging high-footfall locations to drive repeat business. Despite competition from digital entertainment and other leisure providers, its physical venues offer a differentiated, immersive experience. The Brighton Pier Group’s market position is bolstered by its historic pier asset, which serves as a regional landmark, while its bar and golf ventures target urban nightlife and family entertainment segments.

Revenue Profitability And Efficiency

In FY 2023, the company reported revenue of £34.8 million but faced a net loss of £7.5 million, reflecting operational challenges in the post-pandemic recovery phase. Operating cash flow stood at £1.8 million, indicating some resilience in core cash generation, though capital expenditures of £829,000 suggest ongoing investment in maintaining and upgrading facilities.

Earnings Power And Capital Efficiency

The diluted EPS of -20p highlights current earnings pressure, likely due to elevated costs and debt servicing. The modest operating cash flow relative to revenue implies inefficiencies, though the leisure sector’s seasonal nature may partly explain this. The absence of dividends aligns with the company’s focus on stabilizing finances.

Balance Sheet And Financial Health

With £3.95 million in cash and equivalents against £33.5 million in total debt, the balance sheet appears leveraged, potentially constraining flexibility. The debt load may reflect historical acquisitions or pandemic-related borrowings, necessitating close monitoring of refinancing risks and cash flow sustainability.

Growth Trends And Dividend Policy

Growth is contingent on tourism recovery and operational streamlining, with no dividends currently paid. The company’s expansion into bars and golf facilities suggests a strategy to diversify beyond the pier, though execution risks remain given the competitive landscape.

Valuation And Market Expectations

The market cap of £42.9 million and beta of 0.781 indicate moderate volatility relative to the broader market. Investors likely price in a turnaround potential, balancing the pier’s iconic status against near-term profitability concerns.

Strategic Advantages And Outlook

The company’s prime assets and diversified leisure offerings provide a foundation for recovery, but success hinges on cost management and debt reduction. A rebound in UK tourism and effective marketing could drive improved performance, though macroeconomic headwinds pose risks.

Sources

Company filings, London Stock Exchange data

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