Brunel International NV
AEX:BRNL

Watchlist Manager
Brunel International NV Logo
Brunel International NV
AEX:BRNL
Watchlist
Price: 9.58 EUR 2.35%
Market Cap: 484.5m EUR

Intrinsic Value

The intrinsic value of one BRNL stock under the Base Case scenario is 18.9 EUR. Compared to the current market price of 9.58 EUR, Brunel International NV is Undervalued by 49%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

BRNL Intrinsic Value
18.9 EUR
Undervaluation 49%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Brunel International NV

Intrinsic Value History
Dive into the past to invest in the future

Uncover deeper insights with the Valuation History. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start now and learn if your stock is truly undervalued or overvalued!

Start Valuation
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
BRNL
Valuation History
HIDDEN
Show
Valuation History Unavailable

Historical valuation for BRNL cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
0%

Fundamental Analysis

Brunel International NV
AEX:BRNL
NL
Professional Services
Market Cap
482.2m EUR
IPO
Jun 19, 1997
NL
Professional Services
Market Cap
482.2m EUR
IPO
Jun 19, 1997
Price
€false
EPS
€false
Company Overview
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
AI Assistant
AI Assistant
Ask me anything about Brunel International NV
Financials
Annual
Quarterly
TTM

Balance Sheet Decomposition
Brunel International NV

Current Assets 442m
Cash & Short-Term Investments 112m
Receivables 316.2m
Other Current Assets 13.8m
Non-Current Assets 140m
Long-Term Investments 4.6m
PP&E 44.4m
Intangibles 72.2m
Other Non-Current Assets 18.9m
Efficiency

Free Cash Flow Analysis
Brunel International NV

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Brunel International NV

Revenue
1.4B EUR
Cost of Revenue
-1.1B EUR
Gross Profit
263.1m EUR
Operating Expenses
-210.9m EUR
Operating Income
52.1m EUR
Other Expenses
-22.3m EUR
Net Income
29.8m EUR
Fundamental Scores

BRNL Profitability Score
Profitability Due Diligence

Brunel International NV's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Positive 3-Years Revenue Growth
Positive Gross Profit
Positive Revenue Growth Forecast
Positive 3-Year Average ROE
50/100
Profitability
Score

Brunel International NV's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

BRNL Solvency Score
Solvency Due Diligence

Brunel International NV's solvency score is 70/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Low D/E
Short-Term Solvency
Long-Term Solvency
70/100
Solvency
Score

Brunel International NV's solvency score is 70/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

BRNL Price Targets Summary
Brunel International NV

Wall Street analysts forecast BRNL stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for BRNL is 10.2 EUR with a low forecast of 9.09 EUR and a high forecast of 11.55 EUR.

Lowest
Price Target
9.09 EUR
5% Downside
Average
Price Target
10.2 EUR
6% Upside
Highest
Price Target
11.55 EUR
21% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Previous Payment
-
Today
Next Payment
-
Today
May 8, 2025
Previous Payment
-
Next Payment
-
Ex-Dividend Date
-
Shareholder Yield

Current shareholder yield for BRNL is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest
What is the Intrinsic Value of one BRNL stock?

The intrinsic value of one BRNL stock under the Base Case scenario is 18.9 EUR.

Is BRNL stock undervalued or overvalued?

Compared to the current market price of 9.58 EUR, Brunel International NV is Undervalued by 49%.

Back to Top