Brooks Macdonald Group PLC
LSE:BRK

Watchlist Manager
Brooks Macdonald Group PLC Logo
Brooks Macdonald Group PLC
LSE:BRK
Watchlist
Price: 1 575 GBX Market Closed
Market Cap: 250.1m GBX

Intrinsic Value

The intrinsic value of one BRK stock under the Base Case scenario is 2 274.78 GBX. Compared to the current market price of 1 575 GBX, Brooks Macdonald Group PLC is Undervalued by 31%.

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

BRK Intrinsic Value
2 274.78 GBX
Undervaluation 31%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Brooks Macdonald Group PLC

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

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 BRK valued this way?

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

Explain Valuation
Compare BRK to

Fundamental Analysis

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

Balance Sheet Decomposition
Brooks Macdonald Group PLC

Current Assets 61.2m
Cash & Short-Term Investments 35m
Receivables 26.2m
Non-Current Assets 169.5m
Long-Term Investments 19.9m
PP&E 16.2m
Intangibles 119.5m
Other Non-Current Assets 13.9m
Current Liabilities 49.1m
Accounts Payable 39.3m
Accrued Liabilities 21m
Other Current Liabilities -11.2m
Non-Current Liabilities 27.1m
Long-Term Debt 14.2m
Other Non-Current Liabilities 12.9m
Efficiency

Free Cash Flow Analysis
Brooks Macdonald Group PLC

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Brooks Macdonald Group PLC

Revenue
111.6m GBP
Operating Expenses
-99.6m GBP
Operating Income
11.9m GBP
Other Expenses
9m GBP
Net Income
21m GBP
Fundamental Scores

BRK Profitability Score
Profitability Due Diligence

Brooks Macdonald Group PLC's profitability score is 49/100. The higher the profitability score, the more profitable the company is.

Positive 3Y Average ROIC
Sustainable 3Y Average Operating Margin
Healthy Net Margin
Positive ROE
49/100
Profitability
Score

Brooks Macdonald Group PLC's profitability score is 49/100. The higher the profitability score, the more profitable the company is.

BRK Solvency Score
Solvency Due Diligence

Brooks Macdonald Group PLC's solvency score is 80/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
Low D/E
Long-Term Solvency
Negative Net Debt
80/100
Solvency
Score

Brooks Macdonald Group PLC's solvency score is 80/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

BRK Price Targets Summary
Brooks Macdonald Group PLC

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

According to Wall Street analysts, the average 1-year price target for BRK is 2 155.26 GBX with a low forecast of 1 868.5 GBX and a high forecast of 2 625 GBX.

Lowest
Price Target
1 868.5 GBX
19% Upside
Average
Price Target
2 155.26 GBX
37% Upside
Highest
Price Target
2 625 GBX
67% 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 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?

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 BRK stock?

The intrinsic value of one BRK stock under the Base Case scenario is 2 274.78 GBX.

Is BRK stock undervalued or overvalued?

Compared to the current market price of 1 575 GBX, Brooks Macdonald Group PLC is Undervalued by 31%.

Back to Top