BRLT
Brilliant Earth Group Inc
Price:  
1.38 
USD
Volume:  
18,833.00
United States | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BRLT Intrinsic Value

48.70 %
Upside

What is the intrinsic value of BRLT?

As of 2025-06-02, the Intrinsic Value of Brilliant Earth Group Inc (BRLT) is 2.05 USD. This BRLT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.38 USD, the upside of Brilliant Earth Group Inc is 48.70%.

The range of the Intrinsic Value is 1.77 - 2.67 USD

Is BRLT undervalued or overvalued?

Based on its market price of 1.38 USD and our intrinsic valuation, Brilliant Earth Group Inc (BRLT) is undervalued by 48.70%.

1.38 USD
Stock Price
2.05 USD
Intrinsic Value
Intrinsic Value Details

BRLT Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 1.77 - 2.67 2.05 48.7%
DCF (Growth 10y) 1.84 - 2.71 2.11 53.2%
DCF (EBITDA 5y) 2.34 - 2.82 2.67 93.5%
DCF (EBITDA 10y) 2.26 - 2.90 2.63 90.2%
Fair Value -0.02 - -0.02 -0.02 -101.17%
P/E (0.01) - 0.79 0.36 -74.2%
EV/EBITDA 1.99 - 2.40 2.27 64.6%
EPV 1.49 - 1.77 1.63 17.9%
DDM - Stable (0.00) - (0.01) (0.01) -100.6%
DDM - Multi 0.34 - 0.67 0.45 -67.4%

BRLT Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 137.05
Beta 0.86
Outstanding shares (mil) 99.31
Enterprise Value (mil) 44.23
Market risk premium 4.60%
Cost of Equity 9.35%
Cost of Debt 11.81%
WACC 9.99%