Brunel International Valuation

Is 3BY3 undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

3/6

Valuation Score 3/6

Below Fair Value
Significantly Below Fair Value
Price-To-Earnings vs Peers
Price-To-Earnings vs Industry
Price-To-Earnings vs Fair Ratio
Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of 3BY3 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: 3BY3 (€8.36) is trading below our estimate of fair value (€21.87)

Significantly Below Fair Value: 3BY3 is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for 3BY3?

Key metric: As 3BY3 is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for 3BY3. This is calculated by dividing 3BY3's market cap by their current earnings.
What is 3BY3's PE Ratio?
PE Ratio	14x
Earnings	€30.67m
Market Cap	€428.35m

3BY3 key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	0.4x
Enterprise Value/EBITDA	8.5x
PEG Ratio	0.6x

Price to Earnings Ratio vs Peers

How does 3BY3's PE Ratio compare to its peers?

The above table shows the PE ratio for 3BY3 vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PE	Estimated Growth	Market Cap
Peer Average	11.9x
AAD Amadeus FiRe	12.2x	7.2%	€427.0m
BDT Bertrandt	11x	64.3%	€188.0m
BFSA Befesa	13.9x	29.5%	€768.0m
CWC CEWE Stiftung KGaA	10.7x	2.3%	€685.6m
3BY3 Brunel International	14x	25.1%	€428.4m

Price-To-Earnings vs Peers: 3BY3 is expensive based on its Price-To-Earnings Ratio (14x) compared to the peer average (11.9x).

Price to Earnings Ratio vs Industry

How does 3BY3's PE Ratio compare vs other companies in the European Professional Services Industry?

5 Companies	Price / Earnings	Estimated Growth	Market Cap

5 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Earnings vs Industry: 3BY3 is good value based on its Price-To-Earnings Ratio (14x) compared to the European Professional Services industry average (18.3x).

Price to Earnings Ratio vs Fair Ratio

What is 3BY3's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

3BY3 PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	14x
Fair PE Ratio	11.2x

Price-To-Earnings vs Fair Ratio: 3BY3 is expensive based on its Price-To-Earnings Ratio (14x) compared to the estimated Fair Price-To-Earnings Ratio (11.2x).

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst 3BY3 forecast and predictions for the stock price in 12 month’s time.
Date	Share Price	Average 1Y Price Target	Dispersion	High	Low	1Y Actual price	Analysts
Current	€8.36	€11.50 +37.6%	13.0%	€13.00	€10.00	n/a	2
Nov ’25	€8.75	€12.50 +42.9%	20.0%	€15.00	€10.00	n/a	2
Oct ’25	€8.65	€14.45 +67.1%	3.8%	€15.00	€13.90	n/a	2
Sep ’25	€9.30	€14.70 +58.1%	5.4%	€15.50	€13.90	n/a	2
Aug ’25	€10.44	€14.70 +40.8%	5.4%	€15.50	€13.90	n/a	2
Jul ’25	€9.96	€14.70 +47.6%	5.4%	€15.50	€13.90	n/a	2
Jun ’25	€10.82	€14.70 +35.9%	5.4%	€15.50	€13.90	n/a	2
May ’25	€10.06	€14.70 +46.1%	5.4%	€15.50	€13.90	n/a	2
Apr ’25	€10.02	€14.70 +46.7%	5.4%	€15.50	€13.90	n/a	2
Mar ’25	€10.14	€14.70 +45.0%	5.4%	€15.50	€13.90	n/a	2
Feb ’25	€10.10	€14.95 +48.0%	7.0%	€16.00	€13.90	n/a	2
Jan ’25	€11.14	€14.95 +34.2%	7.0%	€16.00	€13.90	n/a	2
Dec ’24	€10.64	€14.95 +40.5%	7.0%	€16.00	€13.90	n/a	2
Nov ’24	€13.04	€18.75 +43.8%	4.0%	€19.50	€18.00	€8.75	2
Oct ’24	€13.14	€18.75 +42.7%	4.0%	€19.50	€18.00	€8.65	2
Sep ’24	€12.22	€18.75 +53.4%	4.0%	€19.50	€18.00	€9.30	2
Aug ’24	€12.50	€18.75 +50.0%	4.0%	€19.50	€18.00	€10.44	2
Jul ’24	€11.90	€18.75 +57.6%	4.0%	€19.50	€18.00	€9.96	2
Jun ’24	€11.78	€18.25 +54.9%	6.8%	€19.50	€17.00	€10.82	2
May ’24	€12.14	€17.38 +43.1%	2.2%	€17.75	€17.00	€10.06	2
Apr ’24	€12.36	€17.38 +40.6%	2.2%	€17.75	€17.00	€10.02	2
Mar ’24	€11.76	€17.38 +47.7%	2.2%	€17.75	€17.00	€10.14	2
Feb ’24	€10.58	€16.50 +56.0%	3.0%	€17.00	€16.00	€10.10	2
Jan ’24	€9.51	€16.50 +73.5%	3.0%	€17.00	€16.00	€11.14	2
Dec ’23	€9.57	€16.50 +72.4%	3.0%	€17.00	€16.00	€10.64	2
Nov ’23	€9.15	€16.50 +80.3%	3.0%	€17.00	€16.00	€13.04	2

Analyst Forecast: Target price is more than 20% higher than the current share price, but there are not enough analysts covering the stock to determine statistical confidence in agreement.