Brunel International NV (BRNL) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of Brunel International NV stock €3.41, price €7.01, that is 51.4% below the price, quality 58 out of 100. Rating: strongly overvalued. Calculated from audited financials with 25 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 7, 2026.
How to read this chart
60‑month range €5.91 – €11.52 · fair‑value band €3.23 – €3.62 · the €7.01 price screens above the €3.41 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 7, 2026.
Follow Brunel International in your weekly email
Every Wednesday you see whether Brunel International 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.
Brunel International N.V. provides secondment, project management, recruitment, and consultancy services in the Netherlands, Germany, Austria, Switzerland, the Czech Republic, Australasia, the Middle East, India, rest of Asia, the Americas, and internationally.
Show moreShow less
The company offers project and consulting solutions, such as project performance management, project risk assurance, third party vendor inspection, commissioning and startup, operational readiness and assurance, and project management offices.
It also provides workforce solutions, including contract and permanent hire, recruitment process outsourcing, executive search, staff secondment, training courses, employee and contractor care, and market intelligence and benchmarking services; and global mobility solutions comprising mobility and relocation, employer of record, business/country startup support, immigration, destination assistance, medical and emergency repatriation, risk and security management, and mobilization/demobilization and rotation services, as well as travel, logistics, and accommodation services.
The company serves life sciences, renewable energy, conventional energy, infrastructure, industrials and technology, future mobility, financial services, and mining industries, as well as public sectors.
Brunel International N.V. was incorporated in 1975 and is headquartered in Amsterdam, the Netherlands.
Stock analysis
Brunel International NV (BRNL) currently trades at €7.01, while our model-based Fair Value estimate is €3.41, 51% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of €5.50 per share, and 3 of the 25 models we run sit above the €7.01 price.
Bear case: the Earnings-Based group reads lowest at €1.00, and 22 of the 25 models stay below the price. Data coverage for this calculation is high.
Scenario range: €3.23 (bear) to €3.62 (bull), the price of €7.01 sits above 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 58/100 (solid quality), in the Industrials sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Brunel International NV reported revenue of €1.2B in FY2025 versus €900M in FY2021, a compound +7.9%/yr. Reported net income was €3.1M in FY2025, compounding −44.0%/yr from FY2021.
Key figures
Market cap €353M Small · P/E ratio 43.8 · P/S ratio 0.44 · EPS (TTM) €0.1600 · Dividend yield 0.9% · Net margin 0.7% · Return on equity 3.7% · Return on assets (EBIT) 8.4% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 25 out of 100 (low confidence).
What moves the price
The share trades about 11% below its 52-week high and 19% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Industrials peers we cover trades at 14% fair-value upside, at −51%, BRNL screens richer than that median.
Fair Value models
Bear€3.23Fair Value €3.41Bull€3.62
Price €7.01 · Downside -51.4%
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 (€0.0858 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.61/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
−10.8%
Revenue growth 3 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.
+1.0%
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.
+6.4%
Start year 2020 (pandemic). Over 10 years: −0.1% a year
Revenue growth 23 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.
+8.1%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’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.
−26.9%
Earnings growth per share plus dividend.
Earnings per share, growth per year−27.8%
Dividend (yield on the price)0.9%
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.−27.8% vs −22.2%, 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.3% → 1%
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far and less than analysts expect.
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).
−0.8%
The company could shrink this much every year for the next five years and today's price would still be justified.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+3.7%
Yearly sales growth analysts expect, extended to five years.
After inflation (euro area: IMF forecast 2.2% a year to 2030, 2.6% from 2016 to 2025) that is about −2.9% a year for the price and +1.5% for the forecasts.
Compare Brunel International NV with another stock
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.Staffing & Employment Services · 83 stocks
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). "Brunel International NV Fair Value". https://www.fairvalue-calculator.com/stock/BRNL
Frequently asked questions
Is Brunel International NV (BRNL) overvalued or undervalued?
As of Nov 7, 2026, our model estimates a fair value of €3.41 versus a price of €7.01, about 51% lower (overvalued).
What is the fair value of BRNL?
Our model-based fair value for Brunel International NV is €3.41 (as of Nov 7, 2026), built from audited fundamentals. The current price: €7.01.
What is the quality score of BRNL?
Brunel International NV 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 price target for Brunel International NV (BRNL)?
Our model-based price target is the fair value of €3.41 (as of Nov 7, 2026) from 25 valuation models. Cautious scenario €3.23, optimistic scenario €3.62. It is a calculation from audited fundamentals, not an analyst target.
What is the Brunel International NV stock forecast for 2026?
Our models put fair value at €3.41, about 51% lower versus a price of €7.01 (overvalued). Cautious scenario €3.23, optimistic scenario €3.62. The calculation is refreshed regularly with new filings.
What is the revenue of Brunel International NV (BRNL)?
Brunel International NV reported trailing-twelve-month revenue of about €1.2B (latest available figure, as of Nov 7, 2026).
Does Brunel International NV pay a dividend?
Brunel International NV currently shows a dividend yield of 0.86% relative to its recent price (as of Nov 7, 2026).
How much is the dividend of Brunel International NV (BRNL) and when is the ex-dividend date?
Brunel International NV pays a dividend of €0.06 per share a year, a dividend yield of 0.9%. The last ex-dividend date was May 25, 2026. A dividend has been paid every year since 2021. The payout ratio is 37.5% of earnings. Free cash flow covers the dividend 9.29 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into Brunel International NV (BRNL)?
For today's price to be fair in a discounted-cash-flow model, Brunel International NV would have to grow free cash flow by -0.8 % per year for five years (discount rate 9.6 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +6.4 % per year. As of Nov 7, 2026.
What discount rate (WACC) does the fair value of BRNL use?
Our models discount Brunel International NV at 9.6 %: a base by market capitalisation (small), damped by beta 0.38, country premium for Netherlands. 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 Brunel International NV that is -0.8 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (9.6 %) and the same formula as our fair value.
How much growth has Brunel International NV (BRNL) delivered so far?
Over the past 5 years revenue at Brunel International NV grew +6.4 % a year. The price currently implies free-cash-flow growth of -0.8 % 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 Brunel International NV (BRNL) growing?
The median revenue growth in the sector is +7.8 % a year. That is the yardstick for the growth priced into Brunel International NV (-0.8 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Brunel International NV (BRNL)?
The free-cash-flow yield on the price is 7.95 %: that much free cash flow Brunel International NV produces per unit of market value. When it exceeds the discount rate of our models (9.6 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Brunel International NV (BRNL)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Brunel International NV it is €3.41 per share (as of Nov 7, 2026), against a price of €7.01. It is the blended result of 25 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Brunel International NV stock overvalued or undervalued in 2026?
As of Nov 7, 2026, BRNL trades above its calculated fair value: price €7.01, fair value €3.41, a gap of about −51% (overvalued). 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 BRNL?
No. The price is what the market pays today (€7.01); the fair value is what the company's own numbers justify (€3.41). For Brunel International NV the two are €3.60 per share apart. That gap is exactly why we show both numbers side by side.
How much is Brunel International NV worth?
The market values Brunel International NV at about €353M (market capitalisation, as of Nov 7, 2026). Per share that is €7.01; our models calculate a fair value of €3.41 per share.
What do the bullish and bearish scenarios say about BRNL?
Our models span a range for Brunel International NV: cautious scenario €3.23, base €3.41, optimistic €3.62 per share (as of Nov 7, 2026, price €7.01). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of BRNL?
Brunel International NV trades at a price-to-earnings ratio of 43.8 (as of Nov 7, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of €3.41 is built from several models across several years. Median P/E at fiscal year-end, 10 fiscal years (2016 to 2025), reported earnings: 25.3. Other multiples: PEG 0.6, P/B 1.3, P/S 0.4, EV/EBITDA 20.4.
What is the PEG ratio of BRNL?
The PEG ratio of Brunel International NV is 0.56 (P/E divided by earnings growth, as of Nov 7, 2026). That is below 1, so growth is priced more cheaply than the earnings multiple alone suggests.
How solid is the balance sheet of Brunel International NV (BRNL)?
Balance-sheet figures for Brunel International NV (as of Nov 7, 2026): return on equity 3.7%, debt of 0.23 per unit of equity. They feed the Quality Score of 58/100, which measures business quality independently of the share price.
How far is BRNL from its 52-week high?
Brunel International NV trades at €7.01, about 11% below its 52-week high of €7.87 and 19% above the low of €5.91 (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of €3.41 is for.
Which stocks are comparable to Brunel International NV?
From the same area (Industrials) we also value Randstad N.V, Adecco Group, Korn Ferry,, Robert Half 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 Brunel International NV stock attractive at the current price?
The data as of Nov 7, 2026: price €7.01, calculated fair value €3.41 (−51%), Quality Score 58/100, from 25 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 BRNL calculated?
We run Brunel International NV through 25 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of €3.41 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 13.3% above its aggregate fair value. Brunel International NV itself currently trades above fair value. 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 Brunel International NV (BRNL)?
The closing price on Nov 9, 2026 was €7.01. Our model-based fair value is €3.41, about 51% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Brunel International NV right now?
The price sits above even our optimistic bull case (€3.62). The favourable scenario is already priced in. Solid but not exceptional quality (58/100) and above fair value, neither a clear bargain nor a standout compounder. The models converge in a tight band (€3.23 to €3.62), unusually little disagreement for a valuation.
Where does the earnings growth of Brunel International NV (BRNL) come from?
Earnings per share at Brunel International NV grew −4.4 % a year from 2014 to 2025. Broken into its drivers: revenue per share +1.2 %, EBIT margin −3.7 %, tax rate +0.0 %, residual (interest, one-offs) −1.9 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Brunel International NV
How large is the market capitalisation of Brunel International NV (BRNL)?
The market capitalisation of Brunel International NV is €353M. 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 Brunel International NV (BRNL)?
The price-to-sales ratio of Brunel International NV is 0.44 (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 Brunel International NV (BRNL)?
Earnings per share at Brunel International NV are €0.1600 (price ÷ EPS = P/E 43.8). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Brunel International NV (BRNL)?
The dividend yield of Brunel International NV is 0.9% (payout 37.5%). 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 Brunel International NV (BRNL)?
The net margin of Brunel International NV is 0.7% (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 Brunel International NV (BRNL)?
The return on equity (ROE) of Brunel International NV is 3.7% (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 Brunel International NV (BRNL)?
On an EBIT basis the return on assets of Brunel International NV is 8.4% (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 Brunel International NV (BRNL)?
The operating margin of Brunel International NV is 2.2% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Brunel International NV (BRNL)?
Revenue at Brunel International NV is growing −2.7% versus a year earlier (3y avg +1.0%). 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 Brunel International NV (BRNL)?
Earnings per share at Brunel International NV are growing +15.6% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Brunel International NV (BRNL) carry?
The net debt of Brunel International NV is €43.9M (fiscal year 2025, ≈ 1.6 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Brunel International NV in the live analysis
One click puts Brunel International NV on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 7, 2026