
Brookside Energy Ltd
ASX:BRK

Intrinsic Value
The intrinsic value of one
BRK
stock under the Base Case scenario is
0.434
AUD.
Compared to the current market price of 0.365 AUD,
Brookside Energy Ltd
is
Undervalued by 16%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Brookside Energy Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Brookside Energy Ltd
Balance Sheet Decomposition
Brookside Energy Ltd
Current Assets | 19.8m |
Cash & Short-Term Investments | 11.4m |
Receivables | 8.3m |
Other Current Assets | 44.3k |
Non-Current Assets | 107.9m |
PP&E | 107.9m |
Free Cash Flow Analysis
Brookside Energy Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Brookside Energy Ltd
Revenue
|
47.9m
AUD
|
Cost of Revenue
|
-26.8m
AUD
|
Gross Profit
|
21.1m
AUD
|
Operating Expenses
|
-17.5m
AUD
|
Operating Income
|
3.6m
AUD
|
Other Expenses
|
-743.8k
AUD
|
Net Income
|
2.8m
AUD
|
BRK Profitability Score
Profitability Due Diligence
Brookside Energy Ltd's profitability score is 57/100. The higher the profitability score, the more profitable the company is.

Score
Brookside Energy Ltd's profitability score is 57/100. The higher the profitability score, the more profitable the company is.
BRK Solvency Score
Solvency Due Diligence
Brookside Energy Ltd's solvency score is 58/100. The higher the solvency score, the more solvent the company is.

Score
Brookside Energy Ltd's solvency score is 58/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
BRK Price Targets Summary
Brookside Energy Ltd
Dividends
Current shareholder yield for BRK 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
BRK
stock under the Base Case scenario is
0.434
AUD.
Compared to the current market price of 0.365 AUD,
Brookside Energy Ltd
is
Undervalued by 16%.