Brederode SA (BREB) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Brederode SA stock €131, price €101, upside +30.4%, quality 61 out of 100. Rating: undervalued. Calculated from audited financials with 2 of our 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 8, 2026.
How to read this chart
60‑month range €78.58 – €127.90 · fair‑value band €98.58 – €164.30 · the €100.80 price screens below the €131.44 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 8, 2026.
Follow Brederode in your weekly email
Every Wednesday you see whether Brederode is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Brederode SA is a venture capital and private equity firm specializing in direct and fund of fund investments. Within direct investment, it specializes in buyouts, middle market, growth capital, leveraged buyout and mature investments.
Show moreShow less
Within fund of fund investments, the firm prefers to invest in private equity funds. It also invests in funds through secondary investments. The firm invests in both unlisted and listed securities.
It typically invests in the companies operating in various sectors, including financial, energy, technology, Consumer goods, healthcare, electricity, oil & gas, investment companies, telecommunication and other sectors. It seeks to invest in Europe, United States of America, Asia and Australia.
The firm seeks to acquire majority and controlling stakes. It also makes co-investment. It prefers to exit the investment from 4 to 7 years. Brederode SA was founded in 1804 and is based in Luxembourg, Luxembourg.
Stock analysis
Brederode SA (BREB) currently trades at €100.80, while our model-based Fair Value estimate is €131.44, implying the stock looks roughly 23% undervalued today.
Show more
Valuation
How firm this estimate is: it rests on 2 models at a data quality of 96/100, which puts the data coverage at high.
Scenario range: €98.58 (bear) to €164.30 (bull), the price of €100.80 sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 61/100 (solid quality), in the Financial Services sector.
Mixed Growth: Spin-off in 2007: revenue and profit before it include the divested business. Growth is measured afresh from 2007.
Brederode SA reported revenue of €124M in FY2025 versus €1.0B in FY2021, a compound −41.1%/yr. Reported net income was €124M in FY2025, compounding −41.1%/yr from FY2021.
Key figures
Market cap €3.0B Mid · P/E ratio 4.8 · P/S ratio 5.13 · EPS (TTM) €20.94 · Dividend yield 1.4% · Net margin 107% · Return on equity 14.5% · Return on assets (EBIT) 9.0% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 60 out of 100 (low confidence).
What moves the price
The share trades about 5% below its 52-week high and 4% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Financial Services peers we cover trades at −16% fair-value upside, at 30%, BREB screens cheaper than that median.
Fair Value models
Bear€98.58Fair Value €131.44Bull€164.30
Price €100.80 · Upside +30.4%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (€16.65 per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.55/100
Spin-off in 2007: revenue and profit before it include the divested business. Growth is measured afresh from 2007.
Revenue growth 1 year
−67.0%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
−13.8%
Start year 2020 (pandemic). Over 10 years: −6.3% a year
Revenue growth 18 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+8.9%
’12
’13
’15
’16
’17
’18
’19
’20
’21
’23
’24
’25
What shareholders gained per year (last 5 years) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate.
−21.5%
Earnings growth per share plus dividend.
Earnings per share, growth per year−22.9%
Dividend (yield on the price)1.4%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.−22.9% vs −5.7%, slowing
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.100% → 100%
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+35.0%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (euro area: IMF forecast 2.2% a year to 2030, 2.6% from 2016 to 2025) that is about +32.1% a year for the price.
AI conclusion: Gains from AI-driven listed holdings and positive private equity contributions form the main strength, while lack of durable evidence across most quality categories and limited pricing power remain the key weakness.
Main risk: Exposure to swings in the listed portfolio would hit net asset value growth and fee-related income stability.
Brederode posted its highest half-year profit since 2021 as gains in listed holdings rode the wave of artificial intelligence enthusiasm into power and industrial stocks. Private equity also contributed positively amid dollar strength, yet the share price has trailed the net asset value increase and left an unusually wide discount. Does the market doubt the durability of those listed gains more than it credits the private equity recovery?
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer Groupⓘ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.Asset Management · 588 stocks
Beats the industry median on 8/14 measures
A mixed picture versus its industry peers.
Valuation
Quality Score61 · Above median
Fair Value upside+30.4% · Above median
Profitability
Return on equity (12 months)14.5% · Above median
Return on assets2.9% · Below median
Net margin (12 months)106.5% · Top 25%
Operating margin (12 months)112.2% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)38.8% · Top 25%
Dividend yield (12 months)1.4% · Bottom 25%
Valuation Multiplesvs Asset Management median · lower = cheaper
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). "Brederode SA Fair Value". https://www.fairvalue-calculator.com/stock/BREB
Frequently asked questions
Is Brederode SA (BREB) overvalued or undervalued?
As of Nov 8, 2026, our model estimates a fair value of €131.44 versus a price of €100.80, about +30% upside (undervalued).
What is the fair value of BREB?
Our model-based fair value for Brederode SA is €131.44 (as of Nov 8, 2026), built from audited fundamentals. The current price: €100.80.
What is the quality score of BREB?
Brederode SA has a Quality Score of 61/100. 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 price target for Brederode SA (BREB)?
Our model-based price target is the fair value of €131.44 (as of Nov 8, 2026) from 2 valuation models. Cautious scenario €98.58, optimistic scenario €164.30. It is a calculation from audited fundamentals, not an analyst target.
What is the Brederode SA stock forecast for 2026?
Our models put fair value at €131.44, about +30% upside versus a price of €100.80 (undervalued). Cautious scenario €98.58, optimistic scenario €164.30. The calculation is refreshed regularly with new filings.
Does Brederode SA pay a dividend?
Brederode SA currently shows a dividend yield of 1.45% relative to its recent price (as of Nov 8, 2026).
How much is the dividend of Brederode SA (BREB) and when is the ex-dividend date?
Brederode SA pays a dividend of €1.46 per share a year, a dividend yield of 1.4%. The last ex-dividend date was May 18, 2026. A dividend has been paid every year since at least 1996. The payout ratio is 7.0% of earnings. Free cash flow covers the dividend 0.84 times. Our assessment: Watch coverage. The dividend isn’t fully covered by free cash flow or earnings, part of it is funded from reserves or debt. Fine for now, but worth watching: if it stays uncovered, the dividend could be cut.
What growth is priced into Brederode SA (BREB)?
For today's price to be fair in a discounted-cash-flow model, Brederode SA would have to grow free cash flow by +35.0 % per year for five years (discount rate 9.1 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -13.8 % per year. As of Nov 8, 2026.
What discount rate (WACC) does the fair value of BREB use?
Our models discount Brederode SA at 9.1 %: a base by market capitalisation (mid), damped by beta 0.54, country premium for Belgium. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Brederode SA that is +35.0 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (9.1 %) and the same formula as our fair value.
How much growth has Brederode SA (BREB) delivered so far?
Over the past 5 years revenue at Brederode SA grew -13.8 % a year. The price currently implies free-cash-flow growth of +35.0 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Brederode SA (BREB) growing?
The median revenue growth in the sector is +9.2 % a year. That is the yardstick for the growth priced into Brederode SA (+35.0 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Brederode SA (BREB)?
The free-cash-flow yield on the price is 1.21 %: that much free cash flow Brederode SA produces per unit of market value. When it exceeds the discount rate of our models (9.1 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Brederode SA (BREB)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Brederode SA it is €131.44 per share (as of Nov 8, 2026), against a price of €100.80. It is the blended result of 2 valuation models in 2 families (Multiples, Asset-Based).
Is Brederode SA stock overvalued or undervalued in 2026?
As of Nov 8, 2026, BREB trades below its calculated fair value: price €100.80, fair value €131.44, a gap of about +30% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of BREB?
No. The price is what the market pays today (€100.80); the fair value is what the company's own numbers justify (€131.44). For Brederode SA the two are €30.64 per share apart. That gap is exactly why we show both numbers side by side.
How much is Brederode SA worth?
The market values Brederode SA at about €3.0B (market capitalisation, as of Nov 8, 2026). Per share that is €100.80; our models calculate a fair value of €131.44 per share.
What do the bullish and bearish scenarios say about BREB?
Our models span a range for Brederode SA: cautious scenario €98.58, base €131.44, optimistic €164.30 per share (as of Nov 8, 2026, price €100.80). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of BREB?
Brederode SA trades at a price-to-earnings ratio of 4.8 (as of Nov 8, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of €131.44 is built from several models across several years. Median P/E at fiscal year-end, 9 fiscal years (2016 to 2025), reported earnings: 8.1. Other multiples: PEG 3.5, P/B 0.7, P/S 5.1, EV/EBITDA 23.8.
What is the PEG ratio of BREB?
The PEG ratio of Brederode SA is 3.54 (P/E divided by earnings growth, as of Nov 8, 2026). That is above 1, so the growth is already paid for in the price.
How solid is the balance sheet of Brederode SA (BREB)?
Balance-sheet figures for Brederode SA (as of Nov 8, 2026): return on equity 14.5%. They feed the Quality Score of 61/100, which measures business quality independently of the share price.
How far is BREB from its 52-week high?
Brederode SA trades at €100.80, about 5% below its 52-week high of €106.64 and 4% above the low of €96.50 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of €131.44 is for.
Which stocks are comparable to Brederode SA?
From the same area (Financial Services) we also value Blackstone Inc, Brookfield Asset Management Ltd, KKR & Co, Apollo Global Management, Inc, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Brederode SA stock attractive at the current price?
The data as of Nov 8, 2026: price €100.80, calculated fair value €131.44 (+30%), Quality Score 61/100, from 2 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of BREB calculated?
We run Brederode SA through 2 models from 2 families: Multiples, Asset-Based. Every model gets the same audited fundamentals; the fair value of €131.44 builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.0% above its aggregate fair value. Brederode SA currently trades 23% below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Brederode SA (BREB)?
The closing price on Nov 6, 2026 was €100.80. Our model-based fair value is €131.44, about +30% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Brederode SA right now?
Solid quality (61/100) at a price below fair value, the discount is the argument here, not the business quality. For a financial, book-value and earnings-based methods matter more than a cash-flow DCF, which fits banks and insurers poorly.
Key figures of Brederode SA
How large is the market capitalisation of Brederode SA (BREB)?
The market capitalisation of Brederode SA is €3.0B. The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Brederode SA (BREB)?
The price-to-sales ratio of Brederode SA is 5.13 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Brederode SA (BREB)?
Earnings per share at Brederode SA are €20.94 (price ÷ EPS = P/E 4.8). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Brederode SA (BREB)?
The dividend yield of Brederode SA is 1.4% (payout 7.0%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Brederode SA (BREB)?
The net margin of Brederode SA is 107% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Brederode SA (BREB)?
The return on equity (ROE) of Brederode SA is 14.5% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Brederode SA (BREB)?
On an EBIT basis the return on assets of Brederode SA is 9.0% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Brederode SA (BREB)?
The operating margin of Brederode SA is 112% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Brederode SA (BREB)?
Revenue at Brederode SA is growing +38.8% versus a year earlier. How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Brederode SA (BREB)?
Earnings per share at Brederode SA are growing +38.7% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Brederode SA (BREB) hold?
Brederode SA holds more cash than debt, €10.0K net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Brederode SA in the live analysis
One click puts Brederode SA on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 8, 2026