BRC Inc
NYSE:BRCC

Watchlist Manager
BRC Inc Logo
BRC Inc
NYSE:BRCC
Watchlist
Price: 2.93 USD 3.9% Market Closed
Market Cap: 622.7m USD
Have any thoughts about
BRC Inc?
Write Note

Intrinsic Value

BRCC's intrinsic value estimate is unreliable because it is based only on its multiples and doesn't use a DCF valuation.

The intrinsic value of one BRCC stock under the Base Case scenario is 4.51 USD. Compared to the current market price of 2.93 USD, BRC Inc is Undervalued by 35%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

BRCC Intrinsic Value
4.51 USD
Undervaluation 35%
Intrinsic Value
Price
Base Case Scenario

Valuation Backtest
BRC Inc

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for BRCC cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about BRCC?
Bearish
Neutral
Bullish

Fundamental Analysis

Risks & Rewards

 

 

 

 

View All Risks & Rewards
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Notes
AI Assistant
AI Assistant
Ask me anything about BRC Inc

Provide an overview of the primary business activities
of BRC Inc.

What unique competitive advantages
does BRC Inc hold over its rivals?

What risks and challenges
does BRC Inc face in the near future?

Summarize the latest earnings call
of BRC Inc.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for BRC Inc.

Provide P/S
for BRC Inc.

Provide P/E
for BRC Inc.

Provide P/OCF
for BRC Inc.

Provide P/FCFE
for BRC Inc.

Provide P/B
for BRC Inc.

Provide EV/S
for BRC Inc.

Provide EV/GP
for BRC Inc.

Provide EV/EBITDA
for BRC Inc.

Provide EV/EBIT
for BRC Inc.

Provide EV/OCF
for BRC Inc.

Provide EV/FCFF
for BRC Inc.

Provide EV/IC
for BRC Inc.

Show me price targets
for BRC Inc made by professional analysts.

What are the Revenue projections
for BRC Inc?

How accurate were the past Revenue estimates
for BRC Inc?

What are the Net Income projections
for BRC Inc?

How accurate were the past Net Income estimates
for BRC Inc?

What are the EPS projections
for BRC Inc?

How accurate were the past EPS estimates
for BRC Inc?

What are the EBIT projections
for BRC Inc?

How accurate were the past EBIT estimates
for BRC Inc?

Compare the revenue forecasts
for BRC Inc with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of BRC Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of BRC Inc against its competitors.

Analyze the profit margins
(gross, operating, and net) of BRC Inc compared to its peers.

Compare the P/E ratios
of BRC Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing BRC Inc with its peers.

Analyze the financial leverage
of BRC Inc compared to its main competitors.

Show all profitability ratios
for BRC Inc.

Provide ROE
for BRC Inc.

Provide ROA
for BRC Inc.

Provide ROIC
for BRC Inc.

Provide ROCE
for BRC Inc.

Provide Gross Margin
for BRC Inc.

Provide Operating Margin
for BRC Inc.

Provide Net Margin
for BRC Inc.

Provide FCF Margin
for BRC Inc.

Show all solvency ratios
for BRC Inc.

Provide D/E Ratio
for BRC Inc.

Provide D/A Ratio
for BRC Inc.

Provide Interest Coverage Ratio
for BRC Inc.

Provide Altman Z-Score Ratio
for BRC Inc.

Provide Quick Ratio
for BRC Inc.

Provide Current Ratio
for BRC Inc.

Provide Cash Ratio
for BRC Inc.

What is the historical Revenue growth
over the last 5 years for BRC Inc?

What is the historical Net Income growth
over the last 5 years for BRC Inc?

What is the current Free Cash Flow
of BRC Inc?

Discuss the annual earnings per share (EPS)
trend over the past five years for BRC Inc.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
BRC Inc

Current Assets 103m
Cash & Short-Term Investments 7.3m
Receivables 28.9m
Other Current Assets 66.8m
Non-Current Assets 130.7m
PP&E 94m
Intangibles 373k
Other Non-Current Assets 36.3m
Current Liabilities 90.6m
Accounts Payable 31.2m
Accrued Liabilities 37.7m
Other Current Liabilities 21.6m
Non-Current Liabilities 128.5m
Long-Term Debt 49m
Other Non-Current Liabilities 79.5m
Efficiency

Earnings Waterfall
BRC Inc

Revenue
405.3m USD
Cost of Revenue
-252.8m USD
Gross Profit
152.5m USD
Operating Expenses
-155.6m USD
Operating Income
-3.1m USD
Other Expenses
-1.8m USD
Net Income
-5m USD

Free Cash Flow Analysis
BRC Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

BRCC Profitability Score
Profitability Due Diligence

BRC Inc's profitability score is 24/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Revenue Growth Forecast
Positive 1-Year Revenue Growth
Negative ROIC
24/100
Profitability
Score

BRC Inc's profitability score is 24/100. The higher the profitability score, the more profitable the company is.

BRCC Solvency Score
Solvency Due Diligence

BRC Inc's solvency score is 42/100. The higher the solvency score, the more solvent the company is.

Average Altman Z-Score
Short-Term Solvency
Long-Term Solvency
Positive Net Debt
42/100
Solvency
Score

BRC Inc's solvency score is 42/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

BRCC Price Targets Summary
BRC Inc

Wall Street analysts forecast BRCC stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for BRCC is 5.23 USD with a low forecast of 4.04 USD and a high forecast of 6.3 USD.

Lowest
Price Target
4.04 USD
38% Upside
Average
Price Target
5.23 USD
78% Upside
Highest
Price Target
6.3 USD
115% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for BRCC?

Click here to dive deeper.

Dividends

BRC Inc
does not pay dividends
Shareholder Yield

Current shareholder yield for BRCC 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?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

BRCC News

Other Videos

Profile

BRC Inc Logo
BRC Inc

Country

United States of America

Industry

Food Products

Market Cap

623.3m USD

Dividend Yield

0%

Description

BRC Inc., through its subsidiaries, purchases, roasts, and sells coffee, coffee accessories, and branded apparel. The company also produces media content; podcasts; and digital and print journals, as well as sells coffee brewing equipment, and outdoor and lifestyle gear. It supports active military, veterans, and first responders. The company offers its products through convenience, grocery, drug, and mass merchandise stores; outdoor, do it yourself, and lifestyle retailers; and company operated and franchised Black Rifle Coffee retail coffee shop locations, as well as through e-commerce. BRC Inc. was founded in 2014 and is based in Salt Lake City, Utah.

Contact

UTAH
SALT LAKE CITY
1144 S 500 W Building 2, Suite 285
+18018741189
www.blackriflecoffee.com

IPO

2021-04-19

Employees

-

Officers

Executive Chairman
Mr. Evan Hafer
President, CEO & Director
Mr. Christopher Mondzelewski
CFO & Principal Accounting Officer
Mr. Stephen M. Kadenacy
Chairman
Mr. Joseph E. Reece
Chief Technology & Operations Officer
Mr. Christopher John Clark
Vice President of Investor Relations
Mr. Tanner Doss
Show More
General Counsel & Corporate Secretary
Mr. Andrew J. McCormick
Chief Branding Officer
Mr. Mat Best
Chief Revenue Officer
Ms. Danya Kennedy
Show Less

See Also

Discover More
What is the Intrinsic Value of one BRCC stock?

The intrinsic value of one BRCC stock under the Base Case scenario is 4.51 USD.

Is BRCC stock undervalued or overvalued?

Compared to the current market price of 2.93 USD, BRC Inc is Undervalued by 35%.

Back to Top