Brilliant Earth Group

Ethical Consumer Demand And Omni-Channel Trends Will Define Fine Jewelry

AnalystHighTarget

Not Invested

Consensus Narrative from 4 Analysts

Published

10 Aug 25

Updated

20 Aug 25

AnalystHighTarget's Fair Value

US$3.00

8.0% undervalued

20 Aug

US$2.76

43.0%

28.4%

43.0%

28.4%

Author's Valuation

US$3.0

8.0% undervalued

AnalystHighTarget Fair Value

Narrative

Updates0

AnalystHighTarget Fair Value

US$3.0

8.0% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

5.53%

Specialty Stores revenue growth rate

0.28%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

9.04%

Calculation

US$3.85m

Earnings '28

19.26x

PE Ratio '28

US$74.05m

Market Cap '28

US$74.05m

Market Cap '28

19.02m

No. shares '28

US$3.89

Share Price '28

US$3.89 Share Price '28

Discounted to 2025 @ 9.07% p.a.

US$3.00

Fair Value '25