Brickworks Ltd
ASX:BKW

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

Intrinsic Value

The intrinsic value of one BKW stock under the Base Case scenario is 25.21 AUD. Compared to the current market price of 33.02 AUD, Brickworks Ltd is Overvalued by 24%.

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

BKW Intrinsic Value
25.21 AUD
Overvaluation 24%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Brickworks Ltd

What is Valuation History?
Compare BKW to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

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.

Bull Theses

Brickworks’ strategic stake in Washington H. Soul Pattinson provides diversified earnings, offering a counterbalance to cyclical swings in building materials revenue.

Show More Less
How do you feel about BKW?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about Brickworks Ltd
Financials
Annual
Quarterly
TTM

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
Efficiency

Free Cash Flow Analysis
Brickworks Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

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
Fundamental Scores

BKW Profitability Score
Profitability Due Diligence

Brickworks Ltd's profitability score is 42/100. The higher the profitability score, the more profitable the company is.

Strong 3Y Average Net Margin
Healthy Gross Margin
Sustainable 3Y Average Gross Margin
Positive 3Y Average ROE
42/100
Profitability
Score

Brickworks Ltd's profitability score is 42/100. 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.

Low D/E
Long-Term Solvency
Short-Term Solvency
Average Altman Z-Score
40/100
Solvency
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

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

According to Wall Street analysts, the average 1-year price target for BKW is 33.35 AUD with a low forecast of 26.77 AUD and a high forecast of 36.65 AUD.

Lowest
Price Target
26.77 AUD
19% Downside
Average
Price Target
33.35 AUD
1% Upside
Highest
Price Target
36.65 AUD
11% 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
Shareholder Yield

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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one BKW stock?

The intrinsic value of one BKW stock under the Base Case scenario is 25.21 AUD.

Is BKW stock undervalued or overvalued?

Compared to the current market price of 33.02 AUD, Brickworks Ltd is Overvalued by 24%.

Back to Top