
Brickworks Ltd
ASX:BKW

Intrinsic Value
The intrinsic value of one
BKW
stock under the Base Case scenario is
21.22
AUD.
Compared to the current market price of 32.72 AUD,
Brickworks Ltd
is
Overvalued by 35%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Brickworks Ltd
Fundamental Analysis

A potential downturn in the Australian and U.S. residential construction markets could weigh on brick sales volumes, especially given Brickworks’ substantial exposure to cyclical housing demand.
Brickworks’ strategic stake in Washington H. Soul Pattinson provides diversified earnings, offering a counterbalance to cyclical swings in building materials revenue.

Revenue & Expenses Breakdown
Brickworks Ltd
Balance Sheet Decomposition
Brickworks Ltd
Current Assets | 554.2m |
Cash & Short-Term Investments | 71.7m |
Receivables | 87.8m |
Other Current Assets | 394.7m |
Non-Current Assets | 5.2B |
Long-Term Investments | 4.3B |
PP&E | 838.7m |
Intangibles | 104.3m |
Other Non-Current Assets | 6.8m |
Free Cash Flow Analysis
Brickworks Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Brickworks Ltd
Revenue
|
1.1B
AUD
|
Cost of Revenue
|
-743.8m
AUD
|
Gross Profit
|
314.5m
AUD
|
Operating Expenses
|
-306.4m
AUD
|
Operating Income
|
8.1m
AUD
|
Other Expenses
|
-53.6m
AUD
|
Net Income
|
-45.5m
AUD
|
BKW Profitability Score
Profitability Due Diligence
Brickworks Ltd's profitability score is 48/100. The higher the profitability score, the more profitable the company is.

Score
Brickworks Ltd's profitability score is 48/100. The higher the profitability score, the more profitable the company is.
BKW Solvency Score
Solvency Due Diligence
Brickworks Ltd's solvency score is 40/100. The higher the solvency score, the more solvent the company is.

Score
Brickworks Ltd's solvency score is 40/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
BKW Price Targets Summary
Brickworks Ltd
According to Wall Street analysts, the average 1-year price target for
BKW
is 28.87 AUD
with a low forecast of 25.25 AUD and a high forecast of 33.18 AUD.
Dividends
Current shareholder yield for BKW 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?
The intrinsic value of one
BKW
stock under the Base Case scenario is
21.22
AUD.
Compared to the current market price of 32.72 AUD,
Brickworks Ltd
is
Overvalued by 35%.