Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
Australia
/
Materials
/
Brickworks
BKW
Brickworks
Oakdale West And East Projects Will Unlock Rental Value
AN
AnalystConsensusTarget
Not Invested
Consensus Narrative from 8 Analysts
Published
01 May 25
Updated
15 Aug 25
17
Set Fair Value
0
votes
Share
AnalystConsensusTarget
's Fair Value
AU$32.10
8.9% overvalued
intrinsic discount
15 Aug
AU$34.95
Loading
1Y
31.6%
7D
1.7%
Author's Valuation
AU$32.1
8.9% overvalued
intrinsic discount
AnalystConsensusTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystConsensusTarget Fair Value
AU$32.1
8.9% overvalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-117m
1b
2014
2017
2020
2023
2025
2026
2028
Revenue AU$1.2b
Earnings AU$254.5m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
5.48%
Basic Materials revenue growth rate
0.18%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
7.45%
Calculation
AU$254.49m
Earnings '28
x
23.95x
PE Ratio '28
=
AU$6.09b
Market Cap '28
AU$6.09b
Market Cap '28
/
153.26m
No. shares '28
=
AU$39.76
Share Price '28
AU$39.76
Share Price '28
Discounted to 2025 @ 7.46% p.a.
=
AU$32.05
Fair Value '25