EN DE

Brookside Energy Limited (BRK) Fair Value & Analysis

Energy · AU · Market cap A$36.4M

BE Brookside Energy Limited BRK · AU
PriceA$0.3850
Fair ValueA$0.7200
Upside+87.0%
Quality45/100
Watch Brookside Energy Limited for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Thin margins · 5.1% net margin
Low debt · generates free cash flow
Ranks above peers (11/13)
Narrow moat 21/100
Evidence: High Range A$0.7200 – A$0.9700 Share as image

Fair value as of: Jul 20, 2026

From 26 valuation models · updated 18 days ago

Fair value updated Jul 20, 2026, revised from A$0.7100 to A$0.7200 (+1.4%) since Jul 15, 2026. Share price +5.5% over the past month.

Below-average quality, screening 87% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (A$0.7200). The market is more pessimistic than our downside scenario.
  • Solid quality (45/100) at a price below fair value, the discount is the argument here, not the business quality.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

A$1.80 A$0.3400 Fair Value A$0.7200 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$0.3400 – A$1.80 · fair‑value band A$0.7200 – A$0.9700 · the A$0.3850 price screens below the A$0.7200 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

Brookside Energy Limited (BRK) currently trades at A$0.3850, while our model-based Fair Value estimate is A$0.7200, implying the stock looks roughly 87.0% undervalued today. We read business quality at 45/100 (below-average quality), in the Energy 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, Brookside Energy Limited generated revenue of A$53.8M at a net margin of 5.1%. Revenue declined 24.5% year over year. It earns a return on equity of 2.9%. The balance sheet holds a net cash position of A$10.9M. Fundamentals as of Jul 20, 2026

Our scenario range runs from A$0.7200 (bear case) to A$0.9700 (bull case); at A$0.3850, the current price sits below 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 39% below its 52-week high and 13% above its 52-week low, currently below its 200-day average. For context, the median of 10 Energy peers we cover trades at -26% fair-value upside, at 87%, BRK screens cheaper 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$2.42 A$3.84 A$6.05 80
Residual Income A$0.6400 A$0.6100 A$0.4600 76
Rev-Margin DCF A$1.12 A$1.43 A$2.11 74
All 26 models by family
DCF Models
FCF DCF A$2.58 A$3.57 A$6.44 38
Owner Earnings A$2.12 A$4.04 A$7.40 31
5Y Revenue Exit A$1.05 A$1.26 A$1.66 39
5Y EBITDA Exit A$2.10 A$3.36 A$5.84 41
5Y P/E Exit A$1.28 A$2.03 A$2.93 38
10Y Revenue Exit A$1.62 A$2.35 A$2.50 36
10Y EBITDA Exit A$2.27 A$4.26 A$7.54 37
10Y P/E Exit A$1.76 A$2.76 A$4.15 35
Earnings-Based
Graham-Dodd A$0.2000 A$1.37 A$1.92 54
Lynch FV A$0.7100 A$1.01 A$1.32 50
PEG = 1.0 A$0.7100 A$1.01 A$1.32 46
EPV A$0.1800 A$0.1900 A$0.2000 59
Dividend Discount
Gordon GGM A$1.03 A$1.72 A$2.23 70
DDM Multi-Stage A$1.03 A$1.63 A$1.85 61
Multiples
P/E Multiple A$0.4300 A$0.5800 A$0.7200 63
P/S Multiple A$0.3700 A$0.4900 A$0.6100 58
P/B Multiple A$0.3700 A$0.4900 A$0.6100 55
EV/EBIT A$0.2500 A$0.2900 A$0.3300 53
EV/EBITDA A$1.83 A$2.39 A$2.96 54
EV/Revenue A$0.2100 A$0.2400 A$0.2800 43
Asset-Based
NCAV (Graham) A$0.4900 A$0.6500 A$0.9700 50
Growth DCF
Growth DCF A$2.42 A$3.84 A$6.05 80
Rev-Margin DCF A$1.12 A$1.43 A$2.11 74
Economic Profit
Residual Income A$0.6400 A$0.6100 A$0.4600 76
ROIC Compounder A$0.1800 A$0.1900 A$0.2000 72
Growth Earnings
Growth-Adj P/E A$0.9100 A$1.30 A$1.69 68

Widest divergence: DCF Models (A$2.76) versus Economic Profit (A$0.1900). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) A$53.8M
Revenue growth (YoY) -24.5%
Net margin 5.1%
Return on equity 2.9%
Free cash flow A$19.6M FY2025
P/E ratio 12.8
More key figures
Operating margin -8.5%
EPS (TTM) A$0.0300
EPS growth (YoY) +66.7%
Net cash A$10.9M FY2025

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

Quality Score breakdown

Overall quality 45/100

Of which business quality 57 · Market factors (momentum, volatility) 30

Profitability 23
Margins and returns on capital today
Quality Growth 44
Are margins and returns improving?
Cashflow 99
Earnings quality: real cash, not paper profit
Fin. Strength 48
Balance sheet, leverage, solvency risk
Investment 73
Disciplined investing over empire-building
Low Volatility 54
Calm price path (market factor)
Momentum 19
Price trend over the last 3–12 months (market factor)
52W Momentum 20
Distance to the 52-week high (market factor)
Net Issuance 59
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

Brookside Energy Limited, together with its subsidiaries, engages in the exploration, production, and appraisal of oil and gas projects in the United States. The company develops oil and gas assets in the Anadarko Basin in Oklahoma, the United States. It also involved in the development and leasing of acreage opportunities.

Full company description

Brookside Energy Limited, together with its subsidiaries, engages in the exploration, production, and appraisal of oil and gas projects in the United States. The company develops oil and gas assets in the Anadarko Basin in Oklahoma, the United States. It also involved in the development and leasing of acreage opportunities. The company was formerly known as Red Fork Energy Limited and changed its name to Brookside Energy Limited in June 2015. Brookside Energy Limited was incorporated in 2004 and is based in West Perth, Australia.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Brookside Energy Limited reported revenue of A$53.8M in FY2025 versus A$12.6M in FY2021, a compound +43.8%/yr. Reported net income was A$2.7M in FY2025.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
A$53.8M
Latest YoY
+14.7%
Avg. growth/yr (3Y)
+0.5%
Avg. growth/yr (23Y)
+1.4%
Revenue +43.8%/yr
FY21 A$12.6M
FY22 A$53.0M
FY23 A$51.4M
FY24 A$46.9M
FY25 A$53.8M
Net income
FY21 −A$2.6M
FY22 A$15.1M
FY23 A$16.6M
FY24 A$2.8M
FY25 A$2.7M

Watch BRK: 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). "Brookside Energy Limited Fair Value". https://www.fairvalue-calculator.com/stock/BRK

Peer Group

Oil & Gas E&P · 316 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 45 · Above median
Fair Value upside +87% · Top 25%
Return on equity (TTM) 3% · Above median
Return on assets 2% · Above median
Net margin (TTM) 5% · Above median
Operating margin (TTM) -8% · Below median
Revenue growth -25% · Bottom 25%

Valuation Multiples vs Oil & Gas E&P median · lower = cheaper

P/E (TTM) 12.8× · Cheaper than median
P/B 0.28× · Cheaper than 75% of peers
P/S (TTM) 0.48× · Cheaper than 75% of peers
P/FCF 1.3× · Cheaper than 75% of peers
EV/EBITDA 0.8× · Cheaper 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 100 · sector 15
FUTURE 0 · sector 0
PAST 12 · sector 0
HEALTH 100 · sector 87
DIVIDEND 0 · sector 71

Values & ESG

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

Oil & gas

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

Similar stocks

10 more Oil & Gas E&P stocks, each showing price versus our Fair Value estimate (as of Jul 20, 2026).

Stock Price Fair Value vs Fair Value
CNOOC Limited 600938 ¥28.97 ¥32.55 +12%
ConocoPhillips explores for, COP $109.04 $91.79 -16%
Canadian Natural Resources Limited CNQ $42.86 $31.54 -26%
EOG Resources, Inc EOG $139.89 $130.19 -7%
Occidental Petroleum Corporation OXY $54.86 $30.68 -44%
Diamondback Energy, Inc FANG $183.39 $106.12 -42%
Devon Energy Corporation DVN $43.83 $27.06 -38%
Woodside Energy Group WDS A$30.46 A$20.71 -32%
EQT Corporation EQT $48.85 $42.85 -12%
Texas Pacific Land Corporation TPL $415.70 $79.20 -81%

Compare Brookside Energy Limited with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Energy 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 Brookside Energy Limited (BRK) overvalued or undervalued?
As of Jul 20, 2026, our model estimates a fair value of A$0.7200 versus a price of A$0.3850, about +87% (undervalued).
What is the fair value of BRK?
Our model-based fair value for Brookside Energy Limited is A$0.7200 (as of Jul 20, 2026), built from audited fundamentals. The current price is A$0.3850.
What is the quality score of BRK?
Brookside Energy Limited has a Quality Score of 45/100. It combines two groups: business quality (profitability, growth, cash flow, balance-sheet strength) and market factors (price momentum, distance to the 52-week high, volatility). Both subtotals are shown separately in the detail view.
What is the revenue of Brookside Energy Limited (BRK)?
Brookside Energy Limited reported trailing-twelve-month revenue of about A$53.8M (latest available figure, as of Jul 20, 2026).
What is the net profit margin of BRK?
The net profit margin of Brookside Energy Limited is about 5.1%, meaning it keeps roughly 5.1% of revenue as net income. Based on the latest reported figures.

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 Brookside Energy Limited 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.