
Brooge Energy Ltd
NASDAQ:BROG

Intrinsic Value
The intrinsic value of one
BROG
stock under the Base Case scenario is
1.27
USD.
Compared to the current market price of 1.27 USD,
Brooge Energy Ltd
is
Fairly Valued.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Brooge Energy Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Brooge Energy Ltd
Balance Sheet Decomposition
Brooge Energy Ltd
Current Assets | 13.6m |
Cash & Short-Term Investments | 4.1m |
Receivables | 10.5k |
Other Current Assets | 9.5m |
Non-Current Assets | 463.1m |
PP&E | 449.2m |
Other Non-Current Assets | 13.9m |
Free Cash Flow Analysis
Brooge Energy Ltd
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Brooge Energy Ltd
Revenue
|
30.2m
USD
|
Cost of Revenue
|
-13m
USD
|
Gross Profit
|
17.2m
USD
|
Operating Expenses
|
-8.1m
USD
|
Operating Income
|
9.2m
USD
|
Other Expenses
|
-12.7m
USD
|
Net Income
|
-3.5m
USD
|
BROG Profitability Score
Profitability Due Diligence
Brooge Energy Ltd's profitability score is 44/100. The higher the profitability score, the more profitable the company is.

Score
Brooge Energy Ltd's profitability score is 44/100. The higher the profitability score, the more profitable the company is.
BROG Solvency Score
Solvency Due Diligence
Brooge Energy Ltd's solvency score is 26/100. The higher the solvency score, the more solvent the company is.

Score
Brooge Energy Ltd's solvency score is 26/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
BROG Price Targets Summary
Brooge Energy Ltd
Dividends
Current shareholder yield for BROG 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
BROG
stock under the Base Case scenario is
1.27
USD.
Compared to the current market price of 1.27 USD,
Brooge Energy Ltd
is
Fairly Valued.