Brooge Energy Limited (BROGF) fair value: what the stock is really worth
As of Sep 25, 2026: fair value of Brooge Energy Limited $0.00, price $0.00, upside +66.7%, quality 54 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Brooge Energy Limited for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
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, dashed = 300-day average. As of Oct 2, 2026.
How to read this chart
60‑month range $0.0001 – $9.50 · the $0.0003 price screens below the $0.0005 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Oct 2, 2026.
Follow Brooge Energy in your weekly email
Every Wednesday you see whether Brooge Energy 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.
Brooge Energy Limited, through its subsidiaries, provides oil storage and related services at the Port of Fujairah in the United Arab Emirates. The company operates phase I and phase II facilities which comprises oil storage tanks offering storage, heating, and blending of fuel oil and clean petroleum products.
Show more
Brooge Energy Limited, through its subsidiaries, provides oil storage and related services at the Port of Fujairah in the United Arab Emirates. The company operates phase I and phase II facilities which comprises oil storage tanks offering storage, heating, and blending of fuel oil and clean petroleum products. The company was formerly known as Brooge Holdings Limited and changed its name to Brooge Energy Limited in April 2020. The company was incorporated in 2019 and is based in Fujairah, the United Arab Emirates.
Stock analysis
Brooge Energy Limited (BROGF) currently trades at $0.0003, while our model-based Fair Value estimate is $0.0005, implying the stock looks roughly 40.0% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of $0.0016 per share, and 15 of the 22 models we run sit above the $0.0003 price.
Bear case: the Earnings-Based group reads lowest at $0.0001, and 7 of the 22 models stay below the price. Evidence for this calculation is low.
Quality & growth
The Quality Score stands at 54/100 (solid quality), in the Energy sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Brooge Energy Limited reported revenue of $76.5M in FY2024 versus $41.8M in FY2021, a compound +22.3%/yr. Reported net income was $4.4M in FY2024, compounding −44.3%/yr from FY2021.
Key figures
Market cap $32.9K · P/E ratio 0.0 · EPS (TTM) $0.0500 · Net margin 5.8% · Return on equity 7.5% · Return on assets (EBIT) 7.4% · Operating margin 51.5% · Revenue (TTM) $76.5M.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 38 out of 100 (low confidence).
What moves the price
The share trades about 100% below its 52-week high and 200% above its 52-week low.
For context, the median of 10 Energy peers we cover trades at −21% fair-value upside, at 67%, BROGF screens cheaper than that median.
Fair Value models
Bear $0.0005Fair Value $0.0005Bull $0.0005
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Based on fiscal year 2024 figures (about 12 months old). Earnings retained since then ($0.0500 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.Evidence ⓘEvidence = 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.76/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
−27.6%
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.
+22.3%
’21
’22
’23
’24
What shareholders gained per year (last 3 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 3 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. Basis: EBIT basis.
+2.8%
Earnings growth per share plus dividend.
Earnings per share, growth per year+2.8%
Dividend (yield on the price)0.0%
Profit margin 2021 to 2024 ⓘ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.46% → 43%
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.Oil & Gas Midstream · 82 stocks
Beats the industry median on 5/10 measures
A mixed picture versus its industry peers.
Valuation
Quality Score54 · Above median
Fair Value upside+66.7% · Top 25%
Profitability
Return on equity (TTM)7.5% · Below median
Return on assets4.2% · Below median
Net margin (TTM)5.8% · Below median
Operating margin (TTM)51.5% · Top 25%
Growth and dividend
Revenue growth8.1% · Below median
Dividend yield (TTM)0.0% · Bottom 25%
Balance sheet
Debt / equity0.02× · Lowest 25%
Valuation Multiplesvs Oil & Gas Midstream 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). "Brooge Energy Limited Fair Value". https://www.fairvalue-calculator.com/stock/BROGF
Frequently asked questions
Is Brooge Energy Limited (BROGF) overvalued or undervalued?
As of Oct 2, 2026, our model estimates a fair value of $0.0005 versus the last price from Sep 25, 2026 of $0.0003, about +67% upside (undervalued).
What is the fair value of BROGF?
Our model-based fair value for Brooge Energy Limited is $0.0005 (as of Oct 2, 2026), built from audited fundamentals. Last price (from Sep 25, 2026): $0.0003.
What is the quality score of BROGF?
Brooge Energy Limited has a Quality Score of 54/100. 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 Brooge Energy Limited (BROGF)?
Our model-based price target is the fair value of $0.0005 (as of Oct 2, 2026) from 22 valuation models. It is a calculation from audited fundamentals, not an analyst target.
What is the Brooge Energy Limited stock forecast for 2026?
Our models put fair value at $0.0005, about +67% upside versus the last price from Sep 25, 2026 of $0.0003 (undervalued). The calculation is refreshed regularly with new filings.
What is the revenue of Brooge Energy Limited (BROGF)?
Brooge Energy Limited reported trailing-twelve-month revenue of about $76.5M (latest available figure, as of Oct 2, 2026).
What is the intrinsic value of Brooge Energy Limited (BROGF)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Brooge Energy Limited it is $0.0005 per share (as of Oct 2, 2026), against a price of $0.0003. It is the blended result of 22 valuation models (cash flow, earnings, asset, dividend).
Is Brooge Energy Limited stock overvalued or undervalued in 2026?
As of Oct 2, 2026, BROGF trades below its calculated fair value: price $0.0003, fair value $0.0005, a gap of about +67% (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 BROGF?
No. The price is what the market pays today ($0.0003); the fair value is what the company's own numbers justify ($0.0005). For Brooge Energy Limited the two are $0.0002 per share apart. That gap is exactly why we show both numbers side by side.
How much is Brooge Energy Limited worth?
The market values Brooge Energy Limited at about $32.9K (market capitalisation, as of Oct 2, 2026). Per share that is $0.0003; our models calculate a fair value of $0.0005 per share.
What is the P/E ratio of BROGF?
Brooge Energy Limited trades at a price-to-earnings ratio of 0.0 (as of Oct 2, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of $0.0005 is built from several models across several years.
How solid is the balance sheet of Brooge Energy Limited (BROGF)?
Balance-sheet figures for Brooge Energy Limited (as of Oct 2, 2026): return on equity 7.5%, debt of 0.02 per unit of equity. They feed the Quality Score of 54/100, which measures business quality independently of the share price.
How far is BROGF from its 52-week high?
Brooge Energy Limited trades at $0.0003, about 100% below its 52-week high of $7.60 and 200% above the low of $0.0001 (as of Sep 25, 2026). Distance from the high says nothing about value: that is what the fair value of $0.0005 is for.
Which stocks are comparable to Brooge Energy Limited?
From the same area (Energy) we also value Enbridge Inc, The Williams Companies, Inc, Enterprise Products Partners L.P., Energy Transfer LP,, 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 Brooge Energy Limited stock attractive at the current price?
The data as of Oct 2, 2026: price $0.0003, calculated fair value $0.0005 (+67%), Quality Score 54/100, from 22 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 BROGF calculated?
We run Brooge Energy Limited through 22 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of $0.0005, 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 14.5 % above its aggregate fair value. Brooge Energy Limited currently trades 40 % 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 Brooge Energy Limited (BROGF)?
The latest price we hold is from Sep 25, 2026 and stands at $0.0003. Our model-based fair value is $0.0005, about +67% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Brooge Energy Limited right now?
The price is below even our cautious bear case ($0.0005). The market is more pessimistic than our downside scenario. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid quality (54/100) at a price below fair value, the discount is the argument here, not the business quality.
Key figures of Brooge Energy Limited
How large is the market capitalisation of Brooge Energy Limited (BROGF)?
The market capitalisation of Brooge Energy Limited is $32.9K. 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 are the earnings per share of Brooge Energy Limited (BROGF)?
Earnings per share at Brooge Energy Limited are $0.0500 (price ÷ EPS = P/E 0.0). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Brooge Energy Limited (BROGF)?
The net margin of Brooge Energy Limited is 5.8% (fiscal year 2024). 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 Brooge Energy Limited (BROGF)?
The return on equity (ROE) of Brooge Energy Limited is 7.5% (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 Brooge Energy Limited (BROGF)?
On an EBIT basis the return on assets of Brooge Energy Limited is 7.4% (avg 4y). 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 Brooge Energy Limited (BROGF)?
The operating margin of Brooge Energy Limited is 51.5% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Brooge Energy Limited (BROGF)?
Revenue at Brooge Energy Limited is growing +8.1% versus a year earlier (3y avg +22.3%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How much free cash flow does Brooge Energy Limited (BROGF) generate?
The free cash flow of Brooge Energy Limited is $40.1M (fiscal year 2024). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net debt does Brooge Energy Limited (BROGF) carry?
The net debt of Brooge Energy Limited is $136M (fiscal year 2024, ≈ 3.4 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 Brooge Energy Limited in the live analysis
One click puts Brooge Energy Limited on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
Thin data
Oct 2, 2026