Brickworks Ltd
ASX:BKW

Watchlist Manager
Brickworks Ltd Logo
Brickworks Ltd
ASX:BKW
Watchlist
Price: 33.02 AUD
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
0.9
Forward
4.7
vs History
vs Industry
47
Median 3Y
-35.4
Median 5Y
3.8
Industry
16.2
Forward
26.7
vs History
3
vs Industry
8
Median 3Y
37
Median 5Y
33.3
Industry
9.1
vs History
31
vs Industry
3
Median 3Y
70.3
Median 5Y
36.4
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
4.6
Median 5Y
4.4
Industry
1.1
Forward
5.9
vs History
3
vs Industry
13
Median 3Y
14.8
Median 5Y
13.9
Industry
5.5
vs History
3
vs Industry
1
Median 3Y
147.3
Median 5Y
132.1
Industry
9.9
Forward
18.1
vs History
3
vs Industry
2
Median 3Y
147.3
Median 5Y
132.1
Industry
12.7
Forward
23.6
vs History
3
vs Industry
7
Median 3Y
48.9
Median 5Y
41.9
Industry
10.5
vs History
41
vs Industry
3
Median 3Y
104.7
Median 5Y
104.7
Industry
12.8
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
85.3B USD 2.3 24.9 13.2 18.7
CH
Holcim AG
SIX:HOLN
41.2B CHF 1.9 2.7 8.5 12.4
DE
HeidelbergCement AG
XETRA:HEI
39.1B EUR 1.4 5.1 4.4 5.2
US
Vulcan Materials Co
NYSE:VMC
38.1B USD 4.8 34 18.3 26.7
US
Martin Marietta Materials Inc
NYSE:MLM
37.8B USD 5.7 32.8 19.6 27.4
IN
UltraTech Cement Ltd
NSE:ULTRACEMCO
3.4T INR 4.1 48.3 23.4 33.2
US
Amrize AG
SIX:AMRZ
24.2B CHF 3.4 34.4 21.4 24.9
DE
Heidelberg Materials AG
XMUN:HEI
25.4B EUR 0.9 3.3 3.1 3.6
IN
Grasim Industries Ltd
NSE:GRASIM
1.9T INR 1.2 46.7 10.3 13.2
CN
Anhui Conch Cement Co Ltd
SSE:600585
117.5B CNY 1.4 13.3 14.5 14.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Brickworks Ltd
ASX:BKW
Average EV/EBITDA: 82.9
775.5
140%
5.5
IE
C
CRH PLC
NYSE:CRH
13.2
10%
1.3
CH
Holcim AG
SIX:HOLN
8.5
-10%
N/A
DE
HeidelbergCement AG
XETRA:HEI
4.4
7%
0.6
US
Vulcan Materials Co
NYSE:VMC
18.3
13%
1.4
US
Martin Marietta Materials Inc
NYSE:MLM
19.6
11%
1.8
IN
UltraTech Cement Ltd
NSE:ULTRACEMCO
23.4
25%
0.9
US
A
Amrize AG
SIX:AMRZ
21.4
N/A N/A
DE
H
Heidelberg Materials AG
XMUN:HEI
3.1
7%
0.4
IN
Grasim Industries Ltd
NSE:GRASIM
10.3
-51%
N/A
CN
Anhui Conch Cement Co Ltd
SSE:600585
14.5
39%
0.4