EN DE

Brooge Energy Limited (BROGF) Fair Value & Analysis

Energy · US · Market cap $32.9K

BE Brooge Energy Limited logo Brooge Energy Limited BROGF · US
Price$0.0003
Fair Value$0.0005
Upside+66.7%
Quality54/100
Watch Brooge Energy Limited for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 5.8% net margin
Low debt · generates free cash flow
Ranks above peers (7/10)
Moderate moat 52/100
Evidence: Medium Range $0.0005 – $0.0005 Share as image

Fair value as of: Aug 16, 2026

From 22 valuation models · updated 2 days ago

Fair value updated Aug 16, 2026, revised from $0.0003 to $0.0005 (+66.7%) since Aug 13, 2026.

A solid business, screening 67% undervalued on our models.

Fair value for all 35,000+ stocks, review alerts and the diversification check: 14 days of Pro free, no card.

What matters now

  • The price is below even our cautious bear case ($0.0005). The market is more pessimistic than our downside scenario.
  • Solid quality (54/100) 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)

$9.59 $0.0001 Fair Value $0.0005 May 2021 Aug 2026

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

How to read this chart

60‑month range $0.0001 – $9.59 · the $0.0003 price screens below the $0.0005 fair value. Dashed = 300-day average. As of Aug 16, 2026.

Full chart & analysis →

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

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 66.7% undervalued today. The Quality Score stands at 54/100 (solid 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: medium), always confirm before acting.

Over the trailing twelve months, Brooge Energy Limited generated revenue of $76.5M at a net margin of 5.8%. Revenue grew 8.1% year over year. It earns a return on equity of 7.5%. Net debt stands at $136M. Fundamentals as of Aug 16, 2026

For context, the median of 10 Energy peers we cover trades at -39% fair-value upside, at 67%, BROGF 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 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. Evidence
Highest evidence
Growth DCF $0.0012 $0.0015 $0.0019 80
Residual Income $0.0002 $0.0002 $0.0002 76
Rev-Margin DCF $0.0007 $0.0009 $0.0011 74
All 22 models by family
DCF Models
FCF DCF $0.0012 $0.0015 $0.0020 38
Owner Earnings $0.0004 $0.0005 $0.0006 31
5Y Revenue Exit $0.0007 $0.0008 $0.0010 39
5Y EBITDA Exit $0.0010 $0.0013 $0.0017 41
5Y P/E Exit $0.0007 $0.0008 $0.0009 38
10Y Revenue Exit $0.0009 $0.0010 $0.0011 36
10Y EBITDA Exit $0.0011 $0.0013 $0.0015 37
10Y P/E Exit $0.0009 $0.0010 $0.0011 35
Earnings-Based
Graham-Dodd $0.0001 $0.0001 $0.0002 54
EPV $0.0008 $0.0009 $0.0009 59
Multiples
P/E Multiple $0.0002 $0.0002 $0.0003 63
P/S Multiple $0.0002 $0.0003 $0.0004 58
P/B Multiple $0.0002 $0.0003 $0.0004 55
EV/EBIT $0.0010 $0.0014 $0.0017 53
EV/EBITDA $0.0009 $0.0011 $0.0014 54
EV/Revenue $0.0003 $0.0004 $0.0005 43
Asset-Based
NCAV (Graham) $0.0001 $0.0002 $0.0002 50
Growth DCF
Growth DCF $0.0012 $0.0015 $0.0019 80
Rev-Margin DCF $0.0007 $0.0009 $0.0011 74
Economic Profit
Residual Income $0.0002 $0.0002 $0.0002 76
ROIC Compounder $0.0008 $0.0009 $0.0010 72
Growth Earnings
Growth-Adj P/E $0.0001 $0.0002 $0.0002 68

Widest divergence: DCF Models ($0.0010) versus Earnings-Based ($0.0001). Highest evidence: Growth DCF (80).

Notify me when BROGF reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) $76.5M
Revenue growth (YoY) +8.1%
Net margin 5.8%
Return on equity 7.5%
Free cash flow $40.1M FY2024
P/E ratio 0.0
More key figures
Operating margin 51.5%
EPS (TTM) $0.0500
Net debt $136M FY2024

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

Quality Score breakdown

Overall quality 54/100

Of which business quality 50 · Market factors (momentum, volatility) 30

Profitability 22
Margins and returns on capital today
Quality Growth 30
Are margins and returns improving?
Cashflow 97
Earnings quality: real cash, not paper profit
Fin. Strength 5
Balance sheet, leverage, solvency risk
Investment 87
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 33
Price trend over the last 3–12 months (market factor)
52W Momentum 0
Distance to the 52-week high (market factor)
Net Issuance 82
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

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.

Full company description

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.

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

Revenue & earnings trend

FY2021 – FY2024 · reported fiscal years

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.

Growth Quality 76/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2024)
$76.5M
Latest YoY
−27.6%
Avg. growth/yr (3Y) 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.
+22.3%
Revenue +22.3%/yr
FY21 $41.8M
FY22 $81.5M
FY23 $106M
FY24 $76.5M
Net income −44.3%/yr
FY21 $25.7M
FY22 $27.2M
FY23 −$48.3M
FY24 $4.4M

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

Peer Group

Oil & Gas Midstream · 88 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 54 · Above median
Fair Value upside +67% · Top 25%
Return on equity (TTM) 8% · Below median
Return on assets 4% · Above median
Net margin (TTM) 6% · Below median
Operating margin (TTM) 52% · Top 25%
Revenue growth 8% · Below median
Debt / equity 0.02× · Lower than 75% of peers

Valuation Multiples vs Oil & Gas Midstream median · lower = cheaper

P/E (TTM) 0.0× · Cheaper than 75% of peers
P/FCF 0.0× · 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 0
FUTURE 41 · sector 44
PAST 30 · sector 42
HEALTH 99 · sector 57
DIVIDEND 0 · sector 99

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 Midstream stocks, each showing price versus our Fair Value estimate (as of Aug 16, 2026).

Stock Price Fair Value vs Fair Value
Enbridge Inc ENB $51.44 $35.83 -30%
The Williams Companies, Inc WMB $73.70 $11.73 -84%
Enterprise Products Partners L.P. EPD $37.92 $24.74 -35%
TC Energy Corporation TRP C$88.72 C$24.53 -72%
Kinder Morgan, Inc KMI $31.73 $10.92 -66%
Energy Transfer LP, ET $20.95 $11.45 -45%
MPLX LP owns and MPLX $59.94 $36.42 -39%
ONEOK, Inc OKE $92.47 $58.62 -37%
Targa Resources Corp TRGP $268.67 $79.61 -70%
Cheniere Energy, Inc LNG $268.11 $199.99 -25%

Compare Brooge 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 Brooge Energy Limited (BROGF) overvalued or undervalued?
As of Aug 16, 2026, our model estimates a fair value of $0.0005 versus a price of $0.0003, about +67% (undervalued).
What is the fair value of BROGF?
Our model-based fair value for Brooge Energy Limited is $0.0005 (as of Aug 16, 2026), built from audited fundamentals. The current price is $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 revenue of Brooge Energy Limited (BROGF)?
Brooge Energy Limited reported trailing-twelve-month revenue of about $76.5M (latest available figure, as of Aug 16, 2026).
What is the net profit margin of BROGF?
The net profit margin of Brooge Energy Limited is about 5.8%, meaning it keeps roughly 5.8% 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 Brooge 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.