What is the intrinsic value of BRI.AX?

As of 2025-05-16, the Intrinsic Value of Big River Industries Ltd (BRI.AX) is 1.81 AUD. This BRI.AX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.18 AUD, the upside of Big River Industries Ltd is 53.50%.

The range of the Intrinsic Value is 1.20 - 3.16 AUD

Is BRI.AX undervalued or overvalued?

Based on its market price of 1.18 AUD and our intrinsic valuation, Big River Industries Ltd (BRI.AX) is undervalued by 53.50%.

	Range	Selected	Upside
a
DCF (Growth 5y)	1.20 - 3.16	1.81	53.5%
DCF (Growth 10y)	1.72 - 3.99	2.43	106.0%
DCF (EBITDA 5y)	0.72 - 1.03	0.87	-26.1%
DCF (EBITDA 10y)	1.11 - 1.50	1.30	10.6%
Fair Value	-4.71 - -4.71	-4.71	-499.04%
P/E	(1.55) - 1.49	(1.26)	-206.6%
EV/EBITDA	0.40 - 1.23	0.82	-30.7%
EPV	6.30 - 7.56	6.93	487.5%
DDM - Stable	(1.73) - (4.37)	(3.05)	-358.3%
DDM - Multi	1.04 - 2.03	1.37	16.2%