EN DE

Briscoe Group (BGP) Fair Value & Analysis

Consumer Cyclical · AU · Market cap A$847M

BG Briscoe Group BGP · AU
PriceA$3.54
Fair ValueA$4.23
Upside+19.5%
Quality66/100
Watch Briscoe Group for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 7.4% net margin
generates free cash flow
5.26% dividend yield
Ranks above peers (10/14)
Moderate moat 55/100
Evidence: High Range A$2.93 – A$5.71 Share as image

Fair value as of: Jul 20, 2026

From 25 valuation models · updated 21 days ago

Fair value updated Jul 20, 2026, revised from A$5.06 to A$4.23 (−16.4%) since Jul 14, 2026. Share price −6.8% over the past month.

A solid business, screening 19% undervalued on our models.

What matters now

  • A fairly wide model range (A$2.93 to A$5.71) leaves room in how you read the outcome.
  • Our model range runs from A$2.93 (bear) to A$5.71 (bull), base A$4.23. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 66/100 (solid quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

A$5.49 A$3.12 Fair Value A$4.23 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 20, 2026.

How to read this chart

60‑month range A$3.12 – A$5.49 · fair‑value band A$2.93 – A$5.71 · the A$3.54 price screens below the A$4.23 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 20, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Briscoe Group (BGP) currently trades at A$3.54, while our model-based Fair Value estimate is A$4.23, implying the stock looks roughly 19.5% undervalued today. The Quality Score stands at 66/100 (solid quality), in the Consumer Cyclical sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, Briscoe Group generated revenue of A$799M at a net margin of 7.4%. Revenue grew 1.9% year over year. It earns a return on equity of 19.6%. Net debt stands at A$145M. Fundamentals as of Jul 20, 2026

Our scenario range runs from A$2.93 (bear case) to A$5.71 (bull case); at A$3.54, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 36% below its 52-week high, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at 50% fair-value upside, at 19%, BGP screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Residual Income A$1.47 A$1.81 A$3.57 76
Growth DCF A$2.75 A$3.44 A$4.27 72
Gordon GGM A$1.55 A$2.54 A$3.56 70
All 25 models by family
DCF Models
FCF DCF A$2.71 A$3.48 A$4.45 38
Owner Earnings A$2.43 A$3.09 A$3.93 31
5Y Revenue Exit A$3.11 A$4.49 A$6.21 39
5Y EBITDA Exit A$4.18 A$6.40 A$8.90 41
5Y P/E Exit A$3.71 A$5.55 A$7.41 38
10Y Revenue Exit A$2.85 A$3.98 A$5.39 36
10Y EBITDA Exit A$3.53 A$5.16 A$7.19 37
10Y P/E Exit A$3.26 A$4.63 A$6.20 35
Earnings-Based
Graham-Dodd A$1.80 A$4.43 A$5.74 54
PEG = 1.0 A$0.8000 A$1.14 A$1.48 46
EPV A$3.15 A$3.50 A$3.79 59
Dividend Discount
Gordon GGM A$1.55 A$2.54 A$3.56 70
DDM Multi-Stage A$1.55 A$2.20 A$2.81 61
Multiples
P/E Multiple A$4.37 A$5.83 A$7.29 63
P/S Multiple A$3.22 A$4.29 A$5.36 58
P/B Multiple A$3.38 A$4.50 A$5.63 55
EV/EBIT A$6.34 A$8.26 A$10.19 53
EV/EBITDA A$5.87 A$7.64 A$9.40 54
EV/Revenue A$3.59 A$4.87 A$6.16 43
Asset-Based
NCAV (Graham) A$0.6800 A$0.9200 A$1.37 50
Growth DCF
Growth DCF A$2.75 A$3.44 A$4.27 72
Rev-Margin DCF A$3.11 A$4.51 A$6.02 67
Economic Profit
Residual Income A$1.47 A$1.81 A$3.57 76
ROIC Compounder A$3.23 A$3.69 A$4.13 67
Growth Earnings
Growth-Adj P/E A$3.34 A$4.77 A$6.21 68

Widest divergence: Multiples (A$4.87) versus Asset-Based (A$0.9200). Highest evidence: Residual Income (76).

Key figures & financial health

Revenue (TTM) A$799M
Revenue growth (YoY) +1.9%
Net margin 7.4%
Return on equity 19.6%
Free cash flow A$53.2M FY2026
P/E ratio 17.3
More key figures
Operating margin 11.4%
EPS (TTM) A$0.2200
Dividend yield 5.3%
EPS growth (YoY) +8.6%
Net debt A$145M FY2026

Figures from reported company fundamentals · as of Jul 20, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 66/100

Of which business quality 64 · Market factors (momentum, volatility) 33

Profitability 67
Margins and returns on capital today
Quality Growth 26
Are margins and returns improving?
Cashflow 50
Earnings quality: real cash, not paper profit
Fin. Strength 73
Balance sheet, leverage, solvency risk
Investment 92
Disciplined investing over empire-building
Low Volatility 92
Calm price path (market factor)
Momentum 14
Price trend over the last 3–12 months (market factor)
52W Momentum 0
Distance to the 52-week high (market factor)
Net Issuance 81
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Briscoe Group Limited engages in retailing homeware and sporting products in New Zealand. The company operates in two segments, Homeware and Sporting Goods. It operates stores under the Briscoes Homeware and Rebel Sport brand, as well as sells its products online. The company was founded in 1781 and is headquartered in Auckland, New Zealand.

Full company description

Briscoe Group Limited engages in retailing homeware and sporting products in New Zealand. The company operates in two segments, Homeware and Sporting Goods. It operates stores under the Briscoes Homeware and Rebel Sport brand, as well as sells its products online. The company was founded in 1781 and is headquartered in Auckland, New Zealand. Briscoe Group Limited operates as a subsidiary of JB Were (NZ) Nominees Limited.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

Briscoe Group reported revenue of A$796M in FY2026 versus A$702M in FY2022, a compound +3.2%/yr. Reported net income was A$59.0M in FY2026, compounding −5.2%/yr from FY2022.

Growth Quality 63/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2026)
A$796M
Latest YoY
+0.6%
Avg. growth/yr (3Y)
+2.3%
Avg. growth/yr (5Y)
+2.6%
Avg. growth/yr (23Y)
+4.4%
Revenue +3.2%/yr
FY22 A$702M
FY23 A$744M
FY24 A$786M
FY25 A$791M
FY26 A$796M
Net income −5.2%/yr
FY22 A$73.2M
FY23 A$87.9M
FY24 A$88.4M
FY25 A$84.2M
FY26 A$59.0M

Watch BGP: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Briscoe Group Fair Value". https://www.fairvalue-calculator.com/stock/BGP

Peer Group

Department Stores · 127 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 66 · Top 25%
Fair Value upside +20% · Above median
Return on equity (TTM) 20% · Top 25%
Return on assets 9% · Top 25%
Net margin (TTM) 7% · Top 25%
Operating margin (TTM) 11% · Top 25%
Revenue growth 2% · Above median
Dividend yield (TTM) 5.3% · Top 25%

Valuation Multiples vs Department Stores median · lower = cheaper

P/E (TTM) 17.3× · Cheaper than median
P/B 1.96× · Pricier than median
P/S (TTM) 0.75× · Pricier than median
P/FCF 11.3× · Pricier than 75% of peers
EV/EBITDA 4.4× · Cheaper than median
PEG 3.19× · Pricier than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 59 · sector 26
FUTURE 10 · sector 2
PAST 78 · sector 16
HEALTH 0 · sector 96
DIVIDEND 100 · sector 37

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Department Stores stocks, each showing price versus our Fair Value estimate (as of Jul 20, 2026).

Stock Price Fair Value vs Fair Value
Falabella S.A FALABELLA 5,875 CLP 8,880 CLP +51%
El Puerto de Liverpool, S.A. LIVEPOLC1 99.62 MXN 263.70 MXN +165%
99 Speed Mart Retail Holdings 5326 3.70 MYR 1.45 MYR -61%
Cencosud S.A CENCOSUD 2,040 CLP 2,516 CLP +23%
Vishal Mega Mart Limited VMM ₹113.94 ₹37.39 -67%
SHINSEGAE Inc 004170 610,000 KRW 200,259 KRW -67%
Organización Soriana, S. A. B. de C. V., SORIANAB 30.04 MXN 59.59 MXN +98%
Lotte Shopping Co 023530 155,300 KRW 81,725 KRW -47%
Lojas Renner S.A LREN3 R$14.10 R$33.36 +137%
La Comer, S.A. LACOMERUBC 34.37 MXN 51.49 MXN +50%

Compare Briscoe Group with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Briscoe Group (BGP) overvalued or undervalued?
As of Jul 20, 2026, our model estimates a fair value of A$4.23 versus a price of A$3.54, about +19% (undervalued).
What is the fair value of BGP?
Our model-based fair value for Briscoe Group is A$4.23 (as of Jul 20, 2026), built from audited fundamentals. The current price is A$3.54.
What is the quality score of BGP?
Briscoe Group has a Quality Score of 66/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Briscoe Group (BGP)?
Briscoe Group reported trailing-twelve-month revenue of about A$799M (latest available figure, as of Jul 20, 2026).
What is the net profit margin of BGP?
The net profit margin of Briscoe Group is about 7.4%, meaning it keeps roughly 7.4% of revenue as net income. Based on the latest reported figures.
Does Briscoe Group pay a dividend?
Briscoe Group currently shows a dividend yield of about 5.26% relative to its recent price (as of Jul 20, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Briscoe Group and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.