Brooge Energy Ltd
NASDAQ:BROG

Watchlist Manager
Brooge Energy Ltd Logo
Brooge Energy Ltd
NASDAQ:BROG
Watchlist
Price: 2.01 USD -13.36%
Market Cap: 180.1m USD

Intrinsic Value

The intrinsic value of one BROG stock under the Base Case scenario is 3.81 USD. Compared to the current market price of 2.01 USD, Brooge Energy Ltd is Undervalued by 47%.

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

BROG Intrinsic Value
3.81 USD
Undervaluation 47%
Intrinsic Value
Price
Worst Case
Base Case
Best Case
Compare BROG to

Fundamental Analysis

Company Overview
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about BROG?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about Brooge Energy Ltd
Financials
Annual
Quarterly
TTM

Balance Sheet Decomposition
Brooge Energy Ltd

Current Assets 27.3m
Cash & Short-Term Investments 13.4m
Receivables 3.2m
Other Current Assets 10.6m
Non-Current Assets 458.4m
PP&E 447.6m
Other Non-Current Assets 10.8m
Efficiency

Free Cash Flow Analysis
Brooge Energy Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Brooge Energy Ltd

Revenue
76.5m USD
Cost of Revenue
-28.7m USD
Gross Profit
47.8m USD
Operating Expenses
-11.7m USD
Operating Income
36m USD
Other Expenses
-31.6m USD
Net Income
4.4m USD
Fundamental Scores

BROG Profitability Score
Profitability Due Diligence

Brooge Energy Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Exceptional Operating Margin
Strong 3Y Average Operating Margin
Exceptional Gross Margin
Strong 3Y Average Gross Margin
50/100
Profitability
Score

Brooge Energy Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

BROG Solvency Score
Solvency Due Diligence

Brooge Energy Ltd's solvency score is 28/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Average D/E
Positive Net Debt
Short-Term Solvency
28/100
Solvency
Score

Brooge Energy Ltd's solvency score is 28/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

BROG Price Targets Summary
Brooge Energy Ltd

There are no price targets for BROG.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Dividends

Brooge Energy Ltd
does not pay dividends
Shareholder Yield

Current shareholder yield for BROG 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
No dividends
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 BROG stock?

The intrinsic value of one BROG stock under the Base Case scenario is 3.81 USD.

Is BROG stock undervalued or overvalued?

Compared to the current market price of 2.01 USD, Brooge Energy Ltd is Undervalued by 47%.

Back to Top