EN DE

Breville Group (BRG) Fair Value & Analysis

Consumer Cyclical · AU · Market cap A$4.5B

BG Breville Group BRG · AU
PriceA$34.43
Fair ValueA$16.10
Upside-53.2%
Quality58/100
Watch Breville Group for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 7.6% net margin
Low debt · generates free cash flow
1.21% dividend yield
Mixed vs. peers (6/15)
Moderate moat 54/100
Evidence: High Range A$9.03 – A$25.66 Share as image

Fair value as of: Jul 16, 2026

From 26 valuation models · updated 25 days ago

Fair value updated Jul 16, 2026, revised from A$16.13 to A$16.10 (−0.2%) since Jul 15, 2026. Share price +7.6% over the past month.

A solid business, but screening 53% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (A$25.66). The favourable scenario is already priced in.
  • The model range is unusually wide (A$9.03 to A$25.66). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • Solid but not exceptional quality (58/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

A$37.65 A$16.17 Fair Value A$16.10 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 16, 2026.

How to read this chart

60‑month range A$16.17 – A$37.65 · fair‑value band A$9.03 – A$25.66 · the A$34.43 price screens above the A$16.10 fair value. Dashed = 300-day average. As of Jul 16, 2026.

Full chart & analysis →

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

Analysis

Breville Group (BRG) currently trades at A$34.43, while our model-based Fair Value estimate is A$16.10, implying the stock looks roughly 53.2% overvalued today. The Quality Score stands at 58/100 (solid quality), in the Consumer Cyclical sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Breville Group generated revenue of A$1.8B at a net margin of 7.6%. Revenue grew 10.1% year over year. It earns a return on equity of 13.5%. Net debt stands at A$12.7M. Fundamentals as of Jul 16, 2026

Our scenario range runs from A$9.03 (bear case) to A$25.66 (bull case); at A$34.43, the current price sits above 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 6% below its 52-week high and 35% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at 16% fair-value upside, at -53%, BRG 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
Growth DCF A$6.02 A$9.52 A$14.90 80
Residual Income A$6.45 A$7.98 A$17.73 76
Rev-Margin DCF A$8.54 A$14.76 A$22.37 74
All 26 models by family
DCF Models
FCF DCF A$6.01 A$9.72 A$15.56 38
Owner Earnings A$8.54 A$13.90 A$22.36 31
5Y Revenue Exit A$8.54 A$14.93 A$23.46 39
5Y EBITDA Exit A$12.41 A$22.56 A$35.03 41
5Y P/E Exit A$11.46 A$20.69 A$30.94 38
10Y Revenue Exit A$7.26 A$12.87 A$21.14 36
10Y EBITDA Exit A$10.03 A$18.20 A$30.22 37
10Y P/E Exit A$9.43 A$16.90 A$27.01 35
Earnings-Based
Graham-Dodd A$6.38 A$25.20 A$34.23 54
Lynch FV A$6.23 A$8.90 A$11.57 50
PEG = 1.0 A$6.23 A$8.90 A$11.57 46
EPV A$9.97 A$11.49 A$12.80 59
Dividend Discount
Gordon GGM A$3.05 A$6.09 A$9.22 70
DDM Multi-Stage A$3.05 A$5.26 A$6.43 61
Multiples
P/E Multiple A$15.48 A$20.64 A$25.79 63
P/S Multiple A$10.54 A$14.06 A$17.57 58
P/B Multiple A$11.96 A$15.95 A$19.93 55
EV/EBIT A$19.68 A$26.12 A$32.57 53
EV/EBITDA A$17.42 A$23.11 A$28.80 54
EV/Revenue A$10.18 A$14.40 A$18.61 43
Asset-Based
NCAV (Graham) A$3.36 A$4.50 A$6.72 50
Growth DCF
Growth DCF A$6.02 A$9.52 A$14.90 80
Rev-Margin DCF A$8.54 A$14.76 A$22.37 74
Economic Profit
Residual Income A$6.45 A$7.98 A$17.73 76
ROIC Compounder A$10.87 A$14.08 A$18.18 72
Growth Earnings
Growth-Adj P/E A$11.36 A$16.23 A$21.10 68

Widest divergence: Growth Earnings (A$16.23) versus Asset-Based (A$4.50). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) A$1.8B
Revenue growth (YoY) +10.1%
Net margin 7.6%
Return on equity 13.5%
Free cash flow A$71.1M FY2025
P/E ratio 31.0
More key figures
Operating margin 13.3%
EPS (TTM) A$0.9300
Dividend yield 1.3%
EPS growth (YoY) +0.3%
Net debt A$12.7M FY2025

Figures from reported company fundamentals · as of Jul 16, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 58/100

Of which business quality 58 · Market factors (momentum, volatility) 54

Profitability 64
Margins and returns on capital today
Quality Growth 52
Are margins and returns improving?
Cashflow 34
Earnings quality: real cash, not paper profit
Fin. Strength 77
Balance sheet, leverage, solvency risk
Investment 52
Disciplined investing over empire-building
Low Volatility 52
Calm price path (market factor)
Momentum 51
Price trend over the last 3–12 months (market factor)
52W Momentum 62
Distance to the 52-week high (market factor)
Net Issuance 71
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

Breville Group Limited designs, develops, markets, and distributes small electrical kitchen appliances in the consumer products industry in the Americas, Europe, the Middle East, Africa, and the Asia Pacific.

Full company description

Breville Group Limited designs, develops, markets, and distributes small electrical kitchen appliances in the consumer products industry in the Americas, Europe, the Middle East, Africa, and the Asia Pacific. The company offers kitchen appliances, including slow cookers, kettles, and fry pans; living room, laundry, and bedroom products, such as irons, vacuums, heaters, electric blankets and fans; and other kitchen products. It operates beanz.com, an online coffee marketplace; and Breville+, a digital culinary platform. The company sells its products under the Breville, Sage, LELIT, Baratza, ChefSteps, and Kambrook brand names. Breville Group Limited was formerly known as Housewares International Limited and changed its name to Breville Group Limited in November 2008. The company was founded in 1957 and is headquartered in Alexandria, Australia.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Breville Group reported revenue of A$1.7B in FY2025 versus A$1.2B in FY2021, a compound +9.3%/yr. Reported net income was A$136M in FY2025, compounding +10.5%/yr from FY2021.

Growth Quality 77/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
A$1.7B
Latest YoY
+10.9%
Avg. growth/yr (3Y)
+6.1%
Avg. growth/yr (5Y)
+12.2%
Avg. growth/yr (25Y)
+9.7%
Revenue +9.3%/yr
FY21 A$1.2B
FY22 A$1.4B
FY23 A$1.5B
FY24 A$1.5B
FY25 A$1.7B
Net income +10.5%/yr
FY21 A$91.0M
FY22 A$106M
FY23 A$110M
FY24 A$119M
FY25 A$136M

BRG screens 53% overvalued. Compare with Midea Group →

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). "Breville Group Fair Value". https://www.fairvalue-calculator.com/stock/BRG

Peer Group

Furnishings, Fixtures & Appliances · 311 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 58 · Above median
Fair Value upside −53% · Below median
Return on equity (TTM) 14% · Top 25%
Return on assets 8% · Top 25%
Net margin (TTM) 8% · Top 25%
Operating margin (TTM) 13% · Top 25%
Revenue growth 10% · Top 25%
Dividend yield (TTM) 1.2% · Below median
Debt / equity 0.06× · Higher than median

Valuation Multiples vs Furnishings, Fixtures & Appliances median · lower = cheaper

P/E (TTM) 33.3× · Pricier than median
P/B 3.25× · Pricier than 75% of peers
P/S (TTM) 1.76× · Pricier than 75% of peers
P/FCF 44.6× · Pricier than 75% of peers
EV/EBITDA 13.7× · Pricier than median
PEG 2.60× · 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 0 · sector 26
FUTURE 51 · sector 0
PAST 54 · sector 19
HEALTH 97 · sector 98
DIVIDEND 24 · sector 55

VALUE 0: the price sits above our fair-value range.

Insider activity: 45/100

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 Furnishings, Fixtures & Appliances stocks, each showing price versus our Fair Value estimate (as of Jul 16, 2026).

Stock Price Fair Value vs Fair Value
Midea Group 000333 ¥82.71 ¥107.22 +30%
Gree Electric Appliances, Inc 000651 ¥38.25 ¥88.02 +130%
Haier Smart Home Co 600690 ¥21.46 ¥36.04 +68%
King Slide Works Co 2059 8,655 TWD 1,917 TWD -78%
Guangdong Songfa Ceramics Co 603268 ¥155.59 ¥38.95 -75%
SharkNinja, Inc SN $154.53 $89.07 -42%
Hisense Home Appliances Group 000921 ¥26.33 ¥48.03 +82%
Zhejiang Supor Co 002032 ¥43.85 ¥44.84 +2%
COWAY Co 021240 96,700 KRW 112,530 KRW +16%
Ecovacs Robotics Co 603486 ¥50.13 ¥54.11 +8%

Compare Breville 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 Breville Group (BRG) overvalued or undervalued?
As of Jul 16, 2026, our model estimates a fair value of A$16.10 versus a price of A$34.43, about −53% (overvalued).
What is the fair value of BRG?
Our model-based fair value for Breville Group is A$16.10 (as of Jul 16, 2026), built from audited fundamentals. The current price is A$34.43.
What is the quality score of BRG?
Breville Group has a Quality Score of 58/100. 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 Breville Group (BRG)?
Breville Group reported trailing-twelve-month revenue of about A$1.8B (latest available figure, as of Jul 16, 2026).
What is the net profit margin of BRG?
The net profit margin of Breville Group is about 7.6%, meaning it keeps roughly 7.6% of revenue as net income. Based on the latest reported figures.
Does Breville Group pay a dividend?
Breville Group currently shows a dividend yield of about 1.34% relative to its recent price (as of Jul 16, 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 Breville 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.