
Brambles Ltd
ASX:BXB

Intrinsic Value
The intrinsic value of one
BXB
stock under the Base Case scenario is
20.98
AUD.
Compared to the current market price of 20.61 AUD,
Brambles Ltd
is
Undervalued by 2%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Brambles Ltd
Fundamental Analysis

Brambles’ reliance on CHEP pallet pooling exposes it to fluctuations in raw material costs and lumber supply disruptions, potentially compressing margins if global lumber prices surge or if regulatory changes restrict wood sourcing.
Brambles’ market leadership in pallet and container pooling, buttressed by CHEP’s scale, provides significant cost advantages and network efficiencies that are difficult for smaller rivals to replicate.

Revenue & Expenses Breakdown
Brambles Ltd
Balance Sheet Decomposition
Brambles Ltd
Current Assets | 1.3B |
Cash & Short-Term Investments | 98.4m |
Receivables | 974.2m |
Other Current Assets | 246.4m |
Non-Current Assets | 7.1B |
Long-Term Investments | 143.3m |
PP&E | 6.6B |
Intangibles | 224.7m |
Other Non-Current Assets | 174.4m |
Free Cash Flow Analysis
Brambles Ltd
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Brambles Ltd
Revenue
|
6.6B
USD
|
Cost of Revenue
|
-3.4B
USD
|
Gross Profit
|
3.3B
USD
|
Operating Expenses
|
-2B
USD
|
Operating Income
|
1.3B
USD
|
Other Expenses
|
-483.7m
USD
|
Net Income
|
834.8m
USD
|
BXB Profitability Score
Profitability Due Diligence
Brambles Ltd's profitability score is 61/100. The higher the profitability score, the more profitable the company is.

Score
Brambles Ltd's profitability score is 61/100. The higher the profitability score, the more profitable the company is.
BXB Solvency Score
Solvency Due Diligence
Brambles Ltd's solvency score is 38/100. The higher the solvency score, the more solvent the company is.

Score
Brambles Ltd's solvency score is 38/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
BXB Price Targets Summary
Brambles Ltd
According to Wall Street analysts, the average 1-year price target for
BXB
is 21.54 AUD
with a low forecast of 17.93 AUD and a high forecast of 24.99 AUD.
Dividends
Current shareholder yield for BXB 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
BXB
stock under the Base Case scenario is
20.98
AUD.
Compared to the current market price of 20.61 AUD,
Brambles Ltd
is
Undervalued by 2%.