logo
BRNL logo

BRNL
Brunel International

Focus On Renewable Energy And Defense Will Drive Future Opportunities

AN
Consensus Narrative from 2 Analysts
Published
February 13 2025
Updated
March 19 2025
Share
WarrenAI's Fair Value
€11.50
9.4% undervalued intrinsic discount
19 Mar
€10.42
Loading
1Y
1.2%
7D
1.6%

Author's Valuation

€11.5

9.4% undervalued intrinsic discount

Analyst Price Target Fair Value

Key Takeaways

  • Effective cost management and strategic leadership could enhance net margins and ensure earnings stability.
  • Strategic acquisitions and focus on growth markets like renewable energy and defense may drive future revenue growth.
  • Shifts in business focus, regulatory changes, and challenges in renewable markets may pressure Brunel International's margins and hinder predictable growth.

Catalysts

About Brunel International
    Provides secondment, project management, recruitment, and consultancy services in the Netherlands, Australasia, the Middle East, India, rest of Asia, the Americas, DACH region, and internationally.
What are the underlying business or industry changes driving this perspective?
  • Brunel International has implemented a cost reduction plan and is focusing on cost management, which could enhance net margins and contribute to better earnings stability moving forward.
  • The appointment of a new CFO with a strong profile may lead to improved financial strategies and operational efficiencies, potentially boosting net margins and overall earnings.
  • Acquisitions like Advance Careers in Australia and Equals in Amsterdam are expected to expand Brunel's market reach, with growing demand in ESG and IT training sectors. This could lead to increased revenues in the future.
  • Increasing focus on growth markets such as defense and energy, particularly in the DACH region, could lead to a future rise in project volume and revenues as these sectors expand.
  • Brunel's strategic expansion in renewable energy projects, including hydrogen projects in Europe and continued work in Asia's FPSO sector, could drive future revenue growth, despite challenges in the renewable energy market.

Brunel International Earnings and Revenue Growth

Brunel International Future Earnings and Revenue Growth

Assumptions

How have these above catalysts been quantified?
  • Analysts are assuming Brunel International's revenue will grow by 11.5% annually over the next 3 years.
  • Analysts assume that profit margins will increase from 2.2% today to 3.8% in 3 years time.
  • Analysts expect earnings to reach €72.4 million (and earnings per share of €1.42) by about March 2028, up from €29.8 million today. The analysts are largely in agreement about this estimate.
  • In order for the above numbers to justify the analysts price target, the company would need to trade at a PE ratio of 9.3x on those 2028 earnings, down from 18.0x today. This future PE is lower than the current PE for the GB Professional Services industry at 17.9x.
  • Analysts expect the number of shares outstanding to remain consistent over the next 3 years.
  • To value all of this in today's terms, we will use a discount rate of 5.43%, as per the Simply Wall St company report.

Brunel International Future Earnings Per Share Growth

Brunel International Future Earnings Per Share Growth

Risks

What could happen that would invalidate this narrative?
  • Decreasing gross margin due to a shift in business mix, especially in the DACH region, may impact profitability and net margins.
  • Delayed projects in Asia and uncertainty in project initiation timelines can lead to volatile revenue streams and unpredictability in earnings.
  • Regulatory changes in the Netherlands affecting freelance work could alter the mix of freelancers and affect revenue streams, impacting net margins.
  • Challenges in the offshore wind market and reliance on renewable sectors with uncertain outlooks could affect the revenue potential and growth prospects.
  • Increasing financial expenses despite having a net cash position, combined with historical tax disputes, may create downward pressure on the net earnings.

Valuation

How have all the factors above been brought together to estimate a fair value?
  • The analysts have a consensus price target of €11.5 for Brunel International based on their expectations of its future earnings growth, profit margins and other risk factors. However, there is a degree of disagreement amongst analysts, with the most bullish reporting a price target of €13.0, and the most bearish reporting a price target of just €10.0.
  • In order for you to agree with the analyst's consensus, you'd need to believe that by 2028, revenues will be €1.9 billion, earnings will come to €72.4 million, and it would be trading on a PE ratio of 9.3x, assuming you use a discount rate of 5.4%.
  • Given the current share price of €10.66, the analyst price target of €11.5 is 7.3% higher. The relatively low difference between the current share price and the analyst consensus price target indicates that they believe on average, the company is fairly priced.
  • We always encourage you to reach your own conclusions though. So sense check these analyst numbers against your own assumptions and expectations based on your understanding of the business and what you believe is probable.

How well do narratives help inform your perspective?

Disclaimer

Warren A.I. is a tool utilizing a Large Language Model (LLM) that ingests data on consensus price targets, forecasted revenue and earnings figures, as well as the transcripts of earnings calls to produce qualitative analysis. The narratives produced by Warren A.I. are general in nature and are based solely on analyst data and publicly-available material published by the respective companies. These scenarios are not indicative of the company's future performance and are exploratory in nature. Simply Wall St has no position in the company(s) mentioned. Simply Wall St may provide the securities issuer or related entities with website advertising services for a fee, on an arm's length basis. These relationships have no impact on the way we conduct our business, the content we host, or how our content is served to users. The price targets and estimates used are consensus data, and do not constitute a recommendation to buy or sell any stock, and they do not take account of your objectives, or your financial situation. Note that Warren A.I.'s analysis may not factor in the latest price-sensitive company announcements or qualitative material.

Read more narratives