Brilliant Earth Group Inc
NASDAQ:BRLT
Intrinsic Value
The intrinsic value of one BRLT stock under the Base Case scenario is 2.53 USD. Compared to the current market price of 1.525 USD, Brilliant Earth Group Inc is Undervalued by 40%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Brilliant Earth Group Inc
Fundamental Analysis

Revenue & Expenses Breakdown
Brilliant Earth Group Inc
Balance Sheet Decomposition
Brilliant Earth Group Inc
Current Assets | 211.4m |
Cash & Short-Term Investments | 161.9m |
Other Current Assets | 49.5m |
Non-Current Assets | 69.8m |
PP&E | 56.8m |
Other Non-Current Assets | 13m |
Free Cash Flow Analysis
Brilliant Earth Group Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Brilliant Earth Group Inc
Revenue
|
422.2m
USD
|
Cost of Revenue
|
-167.8m
USD
|
Gross Profit
|
254.4m
USD
|
Operating Expenses
|
-251.1m
USD
|
Operating Income
|
3.4m
USD
|
Other Expenses
|
-2.8m
USD
|
Net Income
|
541k
USD
|
BRLT Profitability Score
Profitability Due Diligence
Brilliant Earth Group Inc's profitability score is 52/100. The higher the profitability score, the more profitable the company is.
Score
Brilliant Earth Group Inc's profitability score is 52/100. The higher the profitability score, the more profitable the company is.
BRLT Solvency Score
Solvency Due Diligence
Brilliant Earth Group Inc's solvency score is 40/100. The higher the solvency score, the more solvent the company is.
Score
Brilliant Earth Group Inc's solvency score is 40/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
BRLT Price Targets Summary
Brilliant Earth Group Inc
According to Wall Street analysts, the average 1-year price target for BRLT is 2.168 USD with a low forecast of 1.515 USD and a high forecast of 3.15 USD.
Dividends
Current shareholder yield for BRLT 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 BRLT stock under the Base Case scenario is 2.53 USD.
Compared to the current market price of 1.525 USD, Brilliant Earth Group Inc is Undervalued by 40%.