Choose a model
Each card values Branicks Group a different way, shown at our starting inputs. Pick one to see and change how it works.
Set your assumptions
Branicks Group on revenue: sales per share grow and the stock trades at a normal price-to-sales multiple. For companies not yet profitable.
Years to project
Growth of revenue per share
Revenue per share; starts at its own recent growth
Exit P/S
Starts at its industry's median P/S
Your desired return
Margin of safety
More
Your buy price
The expected return is measured from it; starts at today's price
How it's worked out
Today's revenue per share
Last twelve months
€2.64
Revenue in 2031
Grows 2.3% a year for 5 years
€2.96
Price in 2031
€2.96 × 5.6 P/S
€16.57
Worth today
÷ 1.10^5: your 10% a year, taken back out
€10.29
Fair value
The most you can pay and still earn 10% a year
€10.29
Buy below
Fair value minus your 25% margin of safety
€7.72
Paying €0.36 instead gives 115.6% a year. Every rule is on the methodology page.
Outcome
What your assumptions give, and the path from today's price.
Fair value
€10.29
Expected return
115.6% a year
Future price, 2031
€16.57
Buy below
€7.72
Price 97% below fair valuePrice €0.36, at your 10% return
Projection
Solid blue: the price at each year end. Dashed blue: from today's price to the 2031 price. Green: from the fair value, rising at your 10% a year to the same end point; buy at or below it and you earn at least that. Every rule is on the methodology page. A model, not a forecast or advice.
Build your own intrinsic value for Branicks Group AG. Start from three cases based on the company's own filings, then change any number to match your view.
Conservative
€-18.59
5322% below the priceof €0.36
Buy below €-13.94 for a 25% safety margin
Your assumptions
Base
€-17.58
5038% below the priceof €0.36
Buy below €-13.19 for a 25% safety margin
Your assumptions
Optimistic
€-16.48
4730% below the priceof €0.36
Buy below €-12.36 for a 25% safety margin
Your assumptions
Where today's price sits
Today's price falls outside the modelled range.
Verdict
Today's price sits above all three scenarios. Either the growth inputs are more cautious than the market's, or the price is ahead of the cash flows.
Base free cash flow
€37M
Trailing twelve months
Historical FCF CAGR
-3.6%
Across 6 reported periods
Market implies
21.9%
Growth needed at 8% WACC
Terminal value share
59%
Of the base case valuation
Growth needed to justify today's price
At a 8.0% discount rate, today's price already assumes 21.9% annual free cash flow growth for ten years. Your base case assumes 2.0%, so the market is paying for growth you are not forecasting.
Curve holds terminal growth at 2.5%, years 6 to 10 at half the first-stage rate, and applies no safety margin.
Free cash flow history
The most recent period is the base every projection starts from. Compounded, that history is -3.6% a year.
Branicks Group (BRNK.XETR) intrinsic value and fair value
The calculator grows one of Branicks Group's per-share figures (earnings, free cash flow, revenue, book value or dividends) for a few years, puts an exit multiple on it, and discounts the result back at the yearly return you want. The answers below use its starting inputs for BRNK.XETR; this is analysis, not investment advice.
Frequently asked
What is Branicks Group's (BRNK.XETR) intrinsic value?+
With Intrinsiqq's starting inputs, Branicks Group's fair value is about €10.29 a share, based on its revenue per share. That assumes revenue per share of €2.64 grows about 2.3% a year for 5 years, the stock then trades at 5.6 times revenue, and you want a 10.0% yearly return. On its other figures: free cash flow €1.73. Every input can be changed on the page; the result is a model, not a forecast.
Is Branicks Group overvalued?+
At €0.36, the price is 97% below that fair value of €10.29, and buying at today's price would return about 115.6% a year if those inputs hold. Whether that is cheap or dear depends on whether you believe the growth and the exit multiple, which is what the calculator lets you test. This is analysis from company filings, not investment advice.
What growth does the Branicks Group valuation assume?+
Revenue per share grows about 2.3% a year to start, its own recent growth per share (three years for a company not yet profitable, five otherwise). The exit multiple starts at its industry's median.
What is a good margin of safety for Branicks Group?+
A margin of safety is the cushion you want below the fair value before buying, in case the inputs are wrong. The calculator uses 25%, which puts the buy-below price at €7.72. Less predictable businesses deserve a wider cushion, or a higher desired return.
Peers
Real Estate Services · Pick stocks to compare with BRNK.XETR
Spot a number that looks wrong?
Download this analysis as a PDF (Pro)
Data sourced from company filings and third-party price providers. Scores, valuations, and metrics are algorithmic estimates. This is not investment advice. See our Terms and Methodology.
Keep analysing BRNK.XETR
A free account gives you 10 stocks a day, a watchlist and price alerts.
Already have an account?
Or come back tomorrow. Stocks on your watchlist are always free to view.