Braime Group PLC
LSE:BMTO

Watchlist Manager
Braime Group PLC Logo
Braime Group PLC
LSE:BMTO
Watchlist
Price: 1 400 GBX Market Closed
Market Cap: 12.4m GBX

Intrinsic Value

The intrinsic value of one BMTO stock under the Base Case scenario is 2 524.56 GBX. Compared to the current market price of 1 400 GBX, Braime Group PLC is Undervalued by 45%.

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

BMTO Intrinsic Value
2 524.56 GBX
Undervaluation 45%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Braime Group PLC

What is Valuation History?
Ask AI Assistant
What other research platforms think about BMTO?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is BMTO valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Braime Group PLC.

Explain Valuation
Compare BMTO to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about BMTO?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Braime Group PLC

Current Assets 26.5m
Cash & Short-Term Investments 3m
Receivables 8.7m
Other Current Assets 14.8m
Non-Current Assets 12.2m
PP&E 11.9m
Intangibles 269k
Current Liabilities 12.8m
Accounts Payable 7.4m
Short-Term Debt 2.4m
Other Current Liabilities 3m
Non-Current Liabilities 2.4m
Long-Term Debt 2.4m
Other Non-Current Liabilities -4k
Efficiency

Free Cash Flow Analysis
Braime Group PLC

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Braime Group PLC

Revenue
50.6m GBP
Cost of Revenue
-26.7m GBP
Gross Profit
24m GBP
Operating Expenses
-19.9m GBP
Operating Income
4.1m GBP
Other Expenses
-1.5m GBP
Net Income
2.6m GBP
Fundamental Scores

BMTO Profitability Score
Profitability Due Diligence

Braime Group PLC's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Healthy Gross Margin
Sustainable 3Y Average Gross Margin
Positive 3Y Average ROE
Positive 3Y Average ROIC
50/100
Profitability
Score

Braime Group PLC's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

BMTO Solvency Score
Solvency Due Diligence

Braime Group PLC's solvency score is 63/100. The higher the solvency score, the more solvent the company is.

Low D/E
High Altman Z-Score
Long-Term Solvency
Short-Term Solvency
63/100
Solvency
Score

Braime Group PLC's solvency score is 63/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

BMTO Price Targets Summary
Braime Group PLC

There are no price targets for BMTO.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
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 BMTO 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 BMTO stock?

The intrinsic value of one BMTO stock under the Base Case scenario is 2 524.56 GBX.

Is BMTO stock undervalued or overvalued?

Compared to the current market price of 1 400 GBX, Braime Group PLC is Undervalued by 45%.

Back to Top