Brickworks Ltd
ASX:BKW

Watchlist Manager
Brickworks Ltd Logo
Brickworks Ltd
ASX:BKW
Watchlist
Price: 33.02 AUD Market Closed
Market Cap: 5.1B AUD

Relative Value

The Relative Value of one BKW stock under the Base Case scenario is hidden AUD. Compared to the current market price of 33.02 AUD, Brickworks Ltd is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

BKW Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
3
vs Industry
11
Median 3Y
3.5
Median 5Y
3.4
Industry
1
Forward
4.7
vs History
vs Industry
47
Median 3Y
-35.6
Median 5Y
3.8
Industry
15.9
Forward
26.7
vs History
3
vs Industry
8
Median 3Y
37.5
Median 5Y
33.9
Industry
9.1
vs History
31
vs Industry
3
Median 3Y
83.4
Median 5Y
37.3
Industry
14.9
vs History
3
vs Industry
46
Median 3Y
1.1
Median 5Y
1.1
Industry
1.3
vs History
3
vs Industry
9
Median 3Y
4.7
Median 5Y
4.4
Industry
1.2
Forward
5.9
vs History
3
vs Industry
13
Median 3Y
14.8
Median 5Y
13.9
Industry
5.6
vs History
3
vs Industry
1
Median 3Y
148.6
Median 5Y
134.5
Industry
10
Forward
18.1
vs History
3
vs Industry
2
Median 3Y
148.6
Median 5Y
134.5
Industry
12.8
Forward
23.6
vs History
3
vs Industry
7
Median 3Y
49.2
Median 5Y
43.3
Industry
10.5
vs History
41
vs Industry
3
Median 3Y
119.6
Median 5Y
119.6
Industry
13
vs History
3
vs Industry
40
Median 3Y
0.9
Median 5Y
0.9
Industry
0.9

Multiples Across Competitors

BKW Competitors Multiples
Brickworks Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Brickworks Ltd
ASX:BKW
5B AUD 4.8 -110.7 775.5 775.5
IE
CRH PLC
NYSE:CRH
88.1B USD 2.4 25.7 13.6 19.2
CH
Holcim AG
SIX:HOLN
43B CHF 2 2.8 8.9 12.9
DE
HeidelbergCement AG
XETRA:HEI
41.1B EUR 1.5 5.4 4.6 5.5
US
Vulcan Materials Co
NYSE:VMC
41.1B USD 5.2 36.8 19.6 28.6
US
Martin Marietta Materials Inc
NYSE:MLM
40.2B USD 6.1 34.9 20.7 28.9
IN
UltraTech Cement Ltd
NSE:ULTRACEMCO
3.5T INR 4.2 50.3 24.3 34.5
DE
Heidelberg Materials AG
XMUN:HEI
26.9B EUR 1 3.5 3.2 3.8
US
Amrize AG
SIX:AMRZ
24.8B CHF 3.4 34.9 21.7 25.3
IN
Grasim Industries Ltd
NSE:GRASIM
1.9T INR 1.2 46.4 10.2 13.2
MX
Cemex SAB de CV
NYSE:CX
18.3B USD 1.2 13.4 8.2 15.1
P/E Multiple
Earnings Growth PEG
AU
Brickworks Ltd
ASX:BKW
Average P/E: 25.4
Negative Multiple: -110.7
N/A N/A
IE
C
CRH PLC
NYSE:CRH
25.7
9%
2.9
CH
Holcim AG
SIX:HOLN
2.8
-7%
N/A
DE
HeidelbergCement AG
XETRA:HEI
5.4
17%
0.3
US
Vulcan Materials Co
NYSE:VMC
36.8
19%
1.9
US
Martin Marietta Materials Inc
NYSE:MLM
34.9
-8%
N/A
IN
UltraTech Cement Ltd
NSE:ULTRACEMCO
50.3
32%
1.6
DE
H
Heidelberg Materials AG
XMUN:HEI
3.5
17%
0.2
US
A
Amrize AG
SIX:AMRZ
34.9
N/A N/A
IN
Grasim Industries Ltd
NSE:GRASIM
46.4
-24%
N/A
MX
Cemex SAB de CV
NYSE:CX
13.4
18%
0.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Brickworks Ltd
ASX:BKW
Average EV/EBITDA: 82.8
775.5
140%
5.5
IE
C
CRH PLC
NYSE:CRH
13.6
10%
1.4
CH
Holcim AG
SIX:HOLN
8.9
-10%
N/A
DE
HeidelbergCement AG
XETRA:HEI
4.6
7%
0.7
US
Vulcan Materials Co
NYSE:VMC
19.6
13%
1.5
US
Martin Marietta Materials Inc
NYSE:MLM
20.7
11%
1.9
IN
UltraTech Cement Ltd
NSE:ULTRACEMCO
24.3
25%
1
DE
H
Heidelberg Materials AG
XMUN:HEI
3.2
7%
0.5
US
A
Amrize AG
SIX:AMRZ
21.7
N/A N/A
IN
Grasim Industries Ltd
NSE:GRASIM
10.2
-51%
N/A
MX
Cemex SAB de CV
NYSE:CX
8.2
6%
1.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Brickworks Ltd
ASX:BKW
Average EV/EBIT: 87.5
775.5
125%
6.2
IE
C
CRH PLC
NYSE:CRH
19.2
10%
1.9
CH
Holcim AG
SIX:HOLN
12.9
-7%
N/A
DE
HeidelbergCement AG
XETRA:HEI
5.5
12%
0.5
US
Vulcan Materials Co
NYSE:VMC
28.6
15%
1.9
US
Martin Marietta Materials Inc
NYSE:MLM
28.9
12%
2.4
IN
UltraTech Cement Ltd
NSE:ULTRACEMCO
34.5
31%
1.1
DE
H
Heidelberg Materials AG
XMUN:HEI
3.8
12%
0.3
US
A
Amrize AG
SIX:AMRZ
25.3
N/A N/A
IN
Grasim Industries Ltd
NSE:GRASIM
13.2
-63%
N/A
MX
Cemex SAB de CV
NYSE:CX
15.1
6%
2.5