Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Retail
/
Brilliant Earth Group
BRLT
Brilliant Earth Group
Eroding Margins And Regulatory Burdens Will Weaken Future Performance
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 4 Analysts
Published
23 Jun 25
Updated
16 Aug 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
US$1.50
56.0% overvalued
intrinsic discount
16 Aug
US$2.34
Loading
1Y
0%
7D
33.7%
Author's Valuation
US$1.5
56.0% overvalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
US$1.5
56.0% overvalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-8m
441m
2019
2021
2023
2025
2027
2028
Revenue US$84.9m
Earnings US$4.0m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
5.53%
Specialty Stores revenue growth rate
0.30%
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
9.03%
Calculation
US$4.03m
Earnings '28
x
9.63x
PE Ratio '28
=
US$38.79m
Market Cap '28
US$38.79m
Market Cap '28
/
19.95m
No. shares '28
=
US$1.94
Share Price '28
US$1.94
Share Price '28
Discounted to 2025 @ 9.03% p.a.
=
US$1.50
Fair Value '25
