Brickworks Ltd
OTC:BRKWF

Watchlist Manager
Brickworks Ltd Logo
Brickworks Ltd
OTC:BRKWF
Watchlist
Price: 17.61 USD Market Closed
Market Cap: $2.7B

Relative Value

The Relative Value of one BRKWF stock under the Base Case scenario is 7.9 USD. Compared to the current market price of 17.61 USD, Brickworks Ltd is Overvalued by 55%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

BRKWF Relative Value
Base Case
7.9 USD
Overvaluation 55%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

BRKWF Competitors Multiples
Brickworks Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Brickworks Ltd
OTC:BRKWF
5B USD 4.8 -110.7 775.5 775.5
IE
CRH PLC
NYSE:CRH
83.5B USD 2.2 23.8 12.7 17.9
CH
Holcim AG
SIX:HOLN
41.9B CHF 2 2.7 8.7 12.6
DE
HeidelbergCement AG
XETRA:HEI
42.2B EUR 1.5 5.5 4.7 5.6
IN
UltraTech Cement Ltd
NSE:ULTRACEMCO
3.6T INR 4.4 52 25.2 35.7
US
Vulcan Materials Co
NYSE:VMC
39.5B USD 5 35.3 18.9 27.5
US
Martin Marietta Materials Inc
NYSE:MLM
39B USD 5.9 33.9 20.1 28.2
DE
Heidelberg Materials AG
XMUN:HEI
27.4B EUR 1 3.6 3.3 3.8
US
Amrize AG
SIX:AMRZ
23.5B CHF 3.4 34.1 27 31.5
IN
Grasim Industries Ltd
NSE:GRASIM
1.9T INR 1.2 45.8 9.4 12.2
MX
Cemex SAB de CV
NYSE:CX
18.9B USD 1.2 13.8 8.4 15.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Brickworks Ltd
OTC:BRKWF
Average EV/EBITDA: 83.1
775.5
140%
5.5
IE
C
CRH PLC
NYSE:CRH
12.7
10%
1.3
CH
Holcim AG
SIX:HOLN
8.7
-10%
N/A
DE
HeidelbergCement AG
XETRA:HEI
4.7
7%
0.7
IN
UltraTech Cement Ltd
NSE:ULTRACEMCO
25.2
25%
1
US
Vulcan Materials Co
NYSE:VMC
18.9
13%
1.5
US
Martin Marietta Materials Inc
NYSE:MLM
20.1
11%
1.8
DE
H
Heidelberg Materials AG
XMUN:HEI
3.3
7%
0.5
US
A
Amrize AG
SIX:AMRZ
27
N/A N/A
IN
Grasim Industries Ltd
NSE:GRASIM
9.4
-51%
N/A
MX
Cemex SAB de CV
NYSE:CX
8.4
6%
1.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Brickworks Ltd
OTC:BRKWF
Average EV/EBIT: 87.8
775.5
125%
6.2
IE
C
CRH PLC
NYSE:CRH
17.9
11%
1.6
CH
Holcim AG
SIX:HOLN
12.6
-7%
N/A
DE
HeidelbergCement AG
XETRA:HEI
5.6
12%
0.5
IN
UltraTech Cement Ltd
NSE:ULTRACEMCO
35.7
31%
1.2
US
Vulcan Materials Co
NYSE:VMC
27.5
15%
1.8
US
Martin Marietta Materials Inc
NYSE:MLM
28.2
12%
2.3
DE
H
Heidelberg Materials AG
XMUN:HEI
3.8
12%
0.3
US
A
Amrize AG
SIX:AMRZ
31.5
N/A N/A
IN
Grasim Industries Ltd
NSE:GRASIM
12.2
-63%
N/A
MX
Cemex SAB de CV
NYSE:CX
15.5
6%
2.6