B

Brilliant AG
XBER:BAG

Watchlist Manager
Brilliant AG
XBER:BAG
Watchlist
Price: 41 EUR Market Closed
Market Cap: 7.6m EUR

Intrinsic Value

BAG doesn't have a meaningful market cap.

There is not enough data to reliably calculate the intrinsic value of BAG.

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

BAG Intrinsic Value
Not Available
B
Base Case Scenario
Compare BAG to

Fundamental Analysis

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

Revenue & Expenses Breakdown
Brilliant AG

Balance Sheet Decomposition
Brilliant AG

Current Assets 30m
Cash & Short-Term Investments 2.8m
Receivables 6.2m
Other Current Assets 21m
Non-Current Assets 3.8m
PP&E 3.2m
Intangibles 590k
Other Non-Current Assets 10k
Current Liabilities 14m
Accounts Payable 10.1m
Short-Term Debt 2.9m
Other Current Liabilities 1m
Non-Current Liabilities 5m
Other Non-Current Liabilities 5m
Efficiency

Free Cash Flow Analysis
Brilliant AG

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Brilliant AG

Revenue
70.7m EUR
Cost of Revenue
-45.6m EUR
Gross Profit
25.1m EUR
Operating Expenses
-23.7m EUR
Operating Income
1.4m EUR
Other Expenses
-540k EUR
Net Income
900k EUR
Fundamental Scores

BAG Profitability Score
Profitability Due Diligence

Brilliant AG's profitability score is 43/100. The higher the profitability score, the more profitable the company is.

Healthy Gross Margin
Sustainable 3Y Average Gross Margin
Declining Gross Margin
Declining Operating Margin
43/100
Profitability
Score

Brilliant AG's profitability score is 43/100. The higher the profitability score, the more profitable the company is.

BAG Solvency Score
Solvency Due Diligence

Brilliant AG's solvency score is 55/100. The higher the solvency score, the more solvent the company is.

Low D/E
High Altman Z-Score
Short-Term Solvency
Long-Term Solvency
55/100
Solvency
Score

Brilliant AG's solvency score is 55/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

BAG Price Targets Summary
Brilliant AG

There are no price targets for BAG.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
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 BAG 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