Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United Kingdom
/
Transportation
/
Braemar
BMS
Braemar
Traditional Shipping And Hospitality Will Suffer Rising Costs
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 4 Analysts
Published
03 Aug 25
Updated
03 Aug 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
UK£2.30
10.9% overvalued
intrinsic discount
03 Aug
UK£2.55
Loading
1Y
-13.0%
7D
-0.8%
Author's Valuation
UK£2.3
10.9% overvalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
UK£2.3
10.9% overvalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-6m
161m
2014
2017
2020
2023
2025
2026
2028
Revenue UK£147.7m
Earnings UK£10.9m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
5.72%
Infrastructure revenue growth rate
0.28%
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
9.21%
Calculation
UK£10.87m
Earnings '28
x
7.97x
PE Ratio '28
=
UK£86.60m
Market Cap '28
UK£86.60m
Market Cap '28
/
30.36m
No. shares '28
=
UK£2.85
Share Price '28
UK£2.85
Share Price '28
Discounted to 2025 @ 9.09% p.a.
=
UK£2.20
Fair Value '25
