BOWLERO CORP. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 12.32 USD | +6.12% |
|
+9.32% | -12.99% |
| May. 09 | Bowlero Corp. entered into a definitive agreement to acquire T&L Acquisitions, Inc. | CI |
| May. 07 | Craig-Hallum Adjusts Price Target on Bowlero to $18 From $17, Maintains Buy Rating | MT |
Valuation
| Fiscal Period: July | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 316.6 | 1,838 | 2,019 | 1,834 | - | - |
| Enterprise Value (EV) 1 | 316.6 | 2,576 | 2,972 | 2,794 | 2,885 | 1,834 |
| P/E ratio | -0.44 x | -42.3 x | 38.8 x | -76.5 x | 36.7 x | 23 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | - | 2.02 x | 1.91 x | 1.6 x | 1.48 x | 1.38 x |
| EV / Revenue | - | 2.83 x | 2.81 x | 2.44 x | 2.32 x | 1.38 x |
| EV / EBITDA | - | 8.14 x | 8.39 x | 7.66 x | 7.05 x | 4.11 x |
| EV / FCF | - | 168,368,360 x | 43,413,058 x | - | 32,670,591 x | - |
| FCF Yield | - | 0% | 0% | - | 0% | - |
| Price to Book | - | - | - | - | - | - |
| Nbr of stocks (in thousands) | 31,855 | 167,095 | 173,496 | 148,881 | - | - |
| Reference price 2 | 9.940 | 11.00 | 11.64 | 12.32 | 12.32 | 12.32 |
| Announcement Date | 10/18/21 | 9/15/22 | 9/11/23 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: July | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net sales 1 | - | 911.7 | 1,059 | 1,144 | 1,243 | 1,324 |
| EBITDA 1 | - | 316.4 | 354.3 | 364.6 | 409.2 | 446.2 |
| EBIT 1 | - | 116.6 | 200.8 | 179.6 | 240.3 | 259.3 |
| Operating Margin | - | 12.79% | 18.97% | 15.7% | 19.34% | 19.58% |
| Earnings before Tax (EBT) 1 | - | -30.62 | -2.195 | -18.69 | 74.82 | 82.45 |
| Net income 1 | -126.5 | -29.93 | 82.05 | -23.29 | 50.47 | 68.04 |
| Net margin | - | -3.28% | 7.75% | -2.04% | 4.06% | 5.14% |
| EPS 2 | -22.75 | -0.2600 | 0.3000 | -0.1611 | 0.3361 | 0.5360 |
| Free Cash Flow | - | 15.3 | 68.46 | - | 88.3 | - |
| FCF margin | - | 1.68% | 6.47% | - | 7.1% | - |
| FCF Conversion (EBITDA) | - | 4.84% | 19.32% | - | 21.58% | - |
| FCF Conversion (Net income) | - | - | 83.43% | - | 174.95% | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 10/18/21 | 9/15/22 | 9/11/23 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: July | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 | 2025 Q3 | 2025 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 205.2 | 257.8 | 267.7 | 230.3 | 273.4 | 315.7 | 239.4 | 227.4 | 305.7 | 337.7 | 272.8 | 255.4 | 325.2 | 361.5 | 288.2 |
| EBITDA 1 | 66.77 | 108.4 | 82.39 | 65.31 | 96.96 | 127.6 | 64.49 | 52.13 | 103.1 | 122.8 | 87.28 | 61.72 | 110.1 | 137.6 | 95.03 |
| EBIT 1 | -32.68 | 70.72 | 46.34 | 31.27 | 60.44 | 89.58 | 19.51 | 5.356 | 49.48 | 71.01 | 45.36 | 18.22 | 65.35 | 92.4 | 49.08 |
| Operating Margin | -15.93% | 27.43% | 17.31% | 13.58% | 22.11% | 28.37% | 8.15% | 2.36% | 16.19% | 21.03% | 16.63% | 7.13% | 20.09% | 25.56% | 17.03% |
| Earnings before Tax (EBT) 1 | -34.09 | -18.19 | 12.34 | -33.1 | 2.959 | -32.74 | 60.69 | 8.536 | -60.86 | 32.99 | 0.6249 | -24.82 | 22.12 | 49.3 | 7.468 |
| Net income 1 | -34.45 | -17.99 | 6.943 | -33.53 | -1.367 | -36.47 | 146.2 | 18.22 | -63.47 | 23.85 | -0.9351 | -21.23 | 18.17 | 41.15 | 3.964 |
| Net margin | -16.79% | -6.98% | 2.59% | -14.56% | -0.5% | -11.55% | 61.07% | 8.01% | -20.76% | 7.06% | -0.34% | -8.31% | 5.59% | 11.38% | 1.38% |
| EPS 2 | -0.2500 | -0.1300 | 0.0300 | -0.2200 | -0.0100 | -0.2200 | 0.7500 | 0.0900 | -0.4400 | 0.1300 | 0.002630 | -0.1100 | 0.1200 | 0.2600 | 0.0733 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 2/9/22 | 5/11/22 | 9/15/22 | 11/16/22 | 2/15/23 | 5/17/23 | 9/11/23 | 11/7/23 | 2/5/24 | 5/6/24 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: July | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | 738 | 952 | 960 | 1,051 | - |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | 2.332 x | 2.688 x | 2.632 x | 2.568 x | - |
| Free Cash Flow | - | 15.3 | 68.5 | - | 88.3 | - |
| ROE (net income / shareholders' equity) | - | - | 116% | -8.74% | 8.22% | - |
| ROA (Net income/ Total Assets) | - | -1.65% | 3.49% | -0.69% | 0.8% | - |
| Assets 1 | - | 1,819 | 2,348 | 3,355 | 6,325 | - |
| Book Value Per Share | - | - | - | - | - | - |
| Cash Flow per Share | - | - | 1.240 | - | - | - |
| Capex 1 | - | 162 | 149 | 221 | 166 | 203 |
| Capex / Sales | - | 17.81% | 14.1% | 19.31% | 13.35% | 15.35% |
| Announcement Date | 10/18/21 | 9/15/22 | 9/11/23 | - | - | - |
1USD in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
8
Last Close Price
12.32
USD
Average target price
17.94
USD
Spread / Average Target
+45.65%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -12.99% | 1.83B | |
| -20.85% | 2.66B | |
| +29.57% | 1.26B | |
| -21.68% | 1.14B | |
| +9.01% | 1.01B | |
| -2.24% | 928M | |
| +31.69% | 857M | |
| +3.26% | 796M | |
| +24.10% | 763M | |
| +10.13% | 734M |
- Stock Market
- Equities
- BOWL Stock
- Financials Bowlero Corp.
