
Brisbane Broncos Ltd
ASX:BBL

Intrinsic Value
The intrinsic value of one
BBL
stock under the Base Case scenario is
1.309
AUD.
Compared to the current market price of 0.995 AUD,
Brisbane Broncos Ltd
is
Undervalued by 24%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Brisbane Broncos Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Brisbane Broncos Ltd
Balance Sheet Decomposition
Brisbane Broncos Ltd
Current Assets | 31.1m |
Cash & Short-Term Investments | 25.9m |
Receivables | 3.6m |
Other Current Assets | 1.6m |
Non-Current Assets | 31.1m |
PP&E | 18.3m |
Intangibles | 12.5m |
Other Non-Current Assets | 234.7k |
Free Cash Flow Analysis
Brisbane Broncos Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Brisbane Broncos Ltd
Revenue
|
78.3m
AUD
|
Cost of Revenue
|
-12.5m
AUD
|
Gross Profit
|
65.8m
AUD
|
Operating Expenses
|
-56.6m
AUD
|
Operating Income
|
9.2m
AUD
|
Other Expenses
|
-3m
AUD
|
Net Income
|
6.2m
AUD
|
BBL Profitability Score
Profitability Due Diligence
Brisbane Broncos Ltd's profitability score is 59/100. The higher the profitability score, the more profitable the company is.

Score
Brisbane Broncos Ltd's profitability score is 59/100. The higher the profitability score, the more profitable the company is.
BBL Solvency Score
Solvency Due Diligence
Brisbane Broncos Ltd's solvency score is 77/100. The higher the solvency score, the more solvent the company is.

Score
Brisbane Broncos Ltd's solvency score is 77/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
BBL Price Targets Summary
Brisbane Broncos Ltd
Dividends
Current shareholder yield for BBL is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
BBL
stock under the Base Case scenario is
1.309
AUD.
Compared to the current market price of 0.995 AUD,
Brisbane Broncos Ltd
is
Undervalued by 24%.