BRC Inc
NYSE:BRCC

Watchlist Manager
BRC Inc Logo
BRC Inc
NYSE:BRCC
Watchlist
Price: 1.13 USD -3.42% Market Closed
Market Cap: 280.8m USD

Intrinsic Value

The intrinsic value of one BRCC stock under the Base Case scenario is 2.94 USD. Compared to the current market price of 1.13 USD, BRC Inc is Undervalued by 62%.

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

BRCC Intrinsic Value
2.94 USD
Undervaluation 62%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
BRC Inc

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

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 BRCC valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for BRC Inc.

Explain Valuation
Compare BRCC to

Fundamental Analysis

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

Balance Sheet Decomposition
BRC Inc

Current Assets 108.6m
Cash & Short-Term Investments 9.5m
Receivables 30.4m
Other Current Assets 68.7m
Non-Current Assets 113.8m
PP&E 69.9m
Intangibles 314k
Other Non-Current Assets 43.6m
Current Liabilities 81.3m
Accounts Payable 35.3m
Accrued Liabilities 38.9m
Other Current Liabilities 7.2m
Non-Current Liabilities 93.1m
Long-Term Debt 32.9m
Other Non-Current Liabilities 60.2m
Efficiency

Free Cash Flow Analysis
BRC Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
BRC Inc

Revenue
391.4m USD
Cost of Revenue
-249.2m USD
Gross Profit
142.2m USD
Operating Expenses
-153.2m USD
Operating Income
-11m USD
Other Expenses
-145k USD
Net Income
-11.2m USD
Fundamental Scores

BRCC Profitability Score
Profitability Due Diligence

BRC Inc's profitability score is 33/100. The higher the profitability score, the more profitable the company is.

33/100
Profitability
Score

BRC Inc's profitability score is 33/100. The higher the profitability score, the more profitable the company is.

BRCC Solvency Score
Solvency Due Diligence

BRC Inc's solvency score is 50/100. The higher the solvency score, the more solvent the company is.

Low D/E
Short-Term Solvency
Long-Term Solvency
Average Altman Z-Score
50/100
Solvency
Score

BRC Inc's solvency score is 50/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

BRCC Price Targets Summary
BRC Inc

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

According to Wall Street analysts, the average 1-year price target for BRCC is 2.21 USD with a low forecast of 1.52 USD and a high forecast of 2.63 USD.

Lowest
Price Target
1.52 USD
34% Upside
Average
Price Target
2.21 USD
96% Upside
Highest
Price Target
2.63 USD
132% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

BRC Inc
does not pay dividends
Shareholder Yield

Current shareholder yield for BRCC 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

Ownership

BRCC Insider Trading
Buy and sell transactions by insiders

BRCC News

Other Videos
What is the Intrinsic Value of one BRCC stock?

The intrinsic value of one BRCC stock under the Base Case scenario is 2.94 USD.

Is BRCC stock undervalued or overvalued?

Compared to the current market price of 1.13 USD, BRC Inc is Undervalued by 62%.

Back to Top