Bowlero Corp. (BOWL) Two-Stage Excess Return Model - Discounting Cash Flows
Bowlero Corp.
BOWL (NYSE)

Estimated Value

USD

Market Price USD

* Values are not guaranteed, please do your own
research before making investment decisions.

Two-Stage Excess Return Model

Used to estimate the value of companies based on two stages of growth. An initial period of high growth, represented by [Sum of discounted excess returns in Growth Stage], followed by a period of stable growth, represented by [Discounted excess return in terminal stage]. Excess Return models are better suited to calculate the intrinsic value of a financial company than an enterprise valuation model (such as the Discounted Free Cash Flow Model).

Read more: GitHub Documentation

Interactive Assumptions

Results

Estimated Value -0.416 USD
Book value of equity invested -0.612 USD
Sum of discounted excess returns in Growth Stage 0.094 USD
Terminal stage EPS 0.003 USD
Terminal stage Book Value -0.017 USD
Terminal stage Equity Cost -0.001 USD
Discounted excess return in terminal stage 0.102 USD
Excess Returns in the Terminal Stage 0.143 USD
Terminal Cost of Equity (the discount rate) 6.93%
Terminal year's excess return 0.004 USD
Average historical Return on Equity -15.11%
Average historical Payout Ratio -550%
Payout Ratio in stable stage 128.2%
Yield of the U.S. 10 Year Treasury Bond 4.26%

Historical and Forecasted Data

In USD

Edit Chart Values 2025 2026 2027 2028 2029

amounts of USD except for #

2024 LTM 2025 2026 2027 2028 2029
Beginning Book Value 1.81 -0.329 -0.329 -0.073 -0.031 -0.02 -0.017
Ending Book Value -0.329 -0.612 -0.073 -0.031 -0.02 -0.017 -0.017
EPS -0.61 -0.04 0.05 0.011 0.005 0.003 0.003
Return on Equity -27.9% 1.02% -15.11% -15.11% -15.11% -15.11% -15.11%
Dividend per Share
0.22 -0.206 -0.031 -0.007 0.0 0.003
Payout Ratio -414.4% -550% -414.4% -278.7% -143.1% -7.45% 128.2%
Retained Earnings
-0.26 0.256 0.042 0.012 0.003 -0.001
Equity Cost 0.125 -0.023 -0.023 -0.005 -0.002 -0.001 -0.001
Cost of Equity 6.93% 6.93% 6.93% 6.93% 6.93% 6.93% 6.93%
Excess Return -0.735 -0.017 0.073 0.016 0.007 0.004 0.004
Discounted Excess Return
0.068 0.014 0.006 0.003 0.003

amounts of USD except for #

Average LTM 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Net Income -34.67 -0.508 -83.58 82.05 -29.93 -126.5 -90.89 -14.56
-1.5 -46.61
Total Stockholders Equity 174.8 -86.4 -49.85 299.6 192.3 330.1 443.8 411.1
14.09 18.45
Return on Equity -15.11% 1.02% -27.9% 42.66% -9.07% -28.49% -22.11% -15.11% -15.11% -15.11% -8.14% -68.83%
Dividends Paid to Common Shareholders 31.06 31.06
Payout Ratio -426.7% -550% -414.4% -414.4% -414.4% -414.4% -414.4% -414.4% -414.4% -414.4% -414.4% -414.4%
Shares Outstanding 107.8 141.2 151.3 165.5 155.8 165.4 165.4 5.91
9.94 10
Earnings per Share -1.04 -0.04 -0.61 0.32 -0.26 -0.86 -0.6 -2.46
-0.15 -4.66
Dividend per Share 0.22 0.22
Dividend Growth Rate
Book Value 8.84 -0.612 -0.329 1.81 1.23 2.0 2.68 69.53
1.42 1.85
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us