EN DE

Braemar Plc (BSEAF) Fair Value & Analysis

Industrials · US · Market cap $96.6M

BP Braemar Plc logo Braemar Plc BSEAF · US
Price$2.96
Fair Value$2.65
Upside-10.4%
Quality54/100
Watch Braemar Plc for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 1.7% net margin
Low debt · generates free cash flow
2.43% dividend yield
Mixed vs. peers (6/14)
Narrow moat 31/100
Evidence: High Range $1.99 – $3.32 Share as image

Fair value as of: Jul 24, 2026

From 26 valuation models · updated 17 days ago

Fair value updated Jul 24, 2026, revised from $1.97 to $2.65 (+34.6%) since Jun 25, 2026. Share price +1.7% over the past month.

A solid business, but screening 10% overvalued on our models.

What matters now

  • Our model range runs from $1.99 (bear) to $3.32 (bull), base $2.65. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 54/100 (solid quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$3.82 $0.0001 Fair Value $2.65 Jun 2017 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 24, 2026.

How to read this chart

60‑month range $0.0001 – $3.82 · fair‑value band $1.99 – $3.32 · the $2.96 price screens above the $2.65 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 24, 2026.

Full chart & analysis →

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

Analysis

Braemar Plc (BSEAF) currently trades at $2.96, while our model-based Fair Value estimate is $2.65, implying the stock looks roughly 10.4% overvalued today. The Quality Score stands at 54/100 (solid quality), in the Industrials 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, Braemar Plc generated revenue of $136M at a net margin of 1.7%. Revenue grew 8.7% year over year. It earns a return on equity of 2.7%. Net debt stands at $10.9M. Fundamentals as of Jul 24, 2026

Our scenario range runs from $1.99 (bear case) to $3.32 (bull case); at $2.96, the current price sits within 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 13% below its 52-week high and 10% above its 52-week low, currently above its 200-day average. For context, the median of 10 Industrials peers we cover trades at 67% fair-value upside, at -10%, BSEAF 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 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 $2.72 $3.67 $4.80 80
Residual Income $1.69 $1.60 $1.17 76
Rev-Margin DCF $3.03 $4.85 $6.95 74
All 26 models by family
DCF Models
FCF DCF $2.71 $3.83 $5.23 38
Owner Earnings $1.21 $1.73 $2.39 31
5Y Revenue Exit $3.03 $4.84 $7.14 39
5Y EBITDA Exit $3.66 $6.02 $8.76 41
5Y P/E Exit $1.69 $2.32 $2.96 38
10Y Revenue Exit $2.77 $4.23 $6.17 36
10Y EBITDA Exit $3.19 $4.92 $7.22 37
10Y P/E Exit $2.12 $2.73 $3.43 35
Earnings-Based
Graham-Dodd $0.4900 $1.54 $2.06 54
Lynch FV $0.3400 $0.4900 $0.6300 50
PEG = 1.0 $0.3400 $0.4900 $0.6300 46
EPV $2.18 $2.46 $2.68 59
Dividend Discount
Gordon GGM $0.3400 $0.5700 $0.7400 70
DDM Multi-Stage $0.3400 $0.5100 $0.6100 61
Multiples
P/E Multiple $1.12 $1.50 $1.87 63
P/S Multiple $0.9100 $1.21 $1.52 58
P/B Multiple $0.9100 $1.21 $1.52 55
EV/EBIT $4.91 $6.57 $8.24 53
EV/EBITDA $4.99 $6.68 $8.37 54
EV/Revenue $3.48 $5.01 $6.53 43
Asset-Based
NCAV (Graham) $1.29 $1.73 $2.58 50
Growth DCF
Growth DCF $2.72 $3.67 $4.80 80
Rev-Margin DCF $3.03 $4.85 $6.95 74
Economic Profit
Residual Income $1.69 $1.60 $1.17 76
ROIC Compounder $2.18 $2.46 $2.75 72
Growth Earnings
Growth-Adj P/E $0.9400 $1.34 $1.74 68

Widest divergence: DCF Models ($3.83) versus Earnings-Based ($0.4900). Highest evidence: Growth DCF (80).

Notify me when BSEAF reaches fair value

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

Key figures & financial health

Revenue (TTM) $136M
Revenue growth (YoY) +8.7%
Net margin 1.7%
Return on equity 2.7%
Free cash flow $10.7M FY2026
P/E ratio 33.6
More key figures
Operating margin 10.8%
EPS (TTM) $0.0900
Dividend yield 2.4%
EPS growth (YoY) -69.5%
Net debt $10.9M FY2026

Figures from reported company fundamentals · as of Jul 24, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 54/100

Of which business quality 55 · Market factors (momentum, volatility) 42

Profitability 29
Margins and returns on capital today
Quality Growth 25
Are margins and returns improving?
Cashflow 68
Earnings quality: real cash, not paper profit
Fin. Strength 67
Balance sheet, leverage, solvency risk
Investment 96
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 43
Price trend over the last 3–12 months (market factor)
52W Momentum 31
Distance to the 52-week high (market factor)
Net Issuance 54
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

Braemar Plc provides shipbroking services in the United Kingdom, Singapore, Australia, Switzerland, the United States, Germany, and internationally. The company operates through three segments: Chartering; Investment advisory; and Risk advisory. It also provides deep sea tankers, specialised tankers, offshore, and dry cargo.

Full company description

Braemar Plc provides shipbroking services in the United Kingdom, Singapore, Australia, Switzerland, the United States, Germany, and internationally. The company operates through three segments: Chartering; Investment advisory; and Risk advisory. It also provides deep sea tankers, specialised tankers, offshore, and dry cargo. In addition, it offers corporate finance, sale and purchase, securities services.The company was formerly known as Braemar Shipping Services Plc and changed its name to Braemar Plc in September 2022. Braemar Plc was incorporated in 1988 and is based in London, the United Kingdom.

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

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

Braemar Plc reported revenue of $136M in FY2026 versus $101M in FY2022, a compound +7.6%/yr. Reported net income was $2.3M in FY2026, compounding −20.8%/yr from FY2022.

Growth Quality 62/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2026)
$136M
Latest YoY
−4.1%
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.
−3.8%
Avg. growth/yr (5Y) 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.
+10.2%
Avg. growth/yr (31Y) 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.
+11.2%
Revenue +7.6%/yr
FY22 $101M
FY23 $153M
FY24 $153M
FY25 $142M
FY26 $136M
Net income −20.8%/yr
FY22 $5.8M
FY23 $4.6M
FY24 $4.6M
FY25 $6.1M
FY26 $2.3M
Character of growth · EPS growth decomposed (2015-2026) +1.8 % p.a.
Revenue per share −1.8 pp

of which total revenue −0.3 pp · buybacks/dilution −1.6 pp

EBIT margin +1.4 pp
Tax rate −0.8 pp
Residual (interest, one-offs) +3.1 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

BSEAF screens 10% overvalued. Compare with Adani Ports and Special Economic Zone Limited →

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). "Braemar Plc Fair Value". https://www.fairvalue-calculator.com/stock/BSEAF

Peer Group

Marine Shipping · 231 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 −10% · Below median
Return on equity (TTM) 3% · Below median
Return on assets 5% · Above median
Net margin (TTM) 2% · Bottom 25%
Operating margin (TTM) 11% · Below median
Revenue growth 9% · Above median
Dividend yield (TTM) 2.4% · Above median
Debt / equity 0.32× · Higher than median

Valuation Multiples vs Marine Shipping median · lower = cheaper

P/E (TTM) 33.6× · Pricier than 75% of peers
P/B 1.17× · Pricier than median
P/S (TTM) 0.71× · Cheaper than 75% of peers
P/FCF 9.0× · Pricier than 75% of peers
EV/EBITDA 5.7× · Cheaper than median

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 19 · sector 29
FUTURE 44 · sector 18
PAST 11 · sector 27
HEALTH 84 · sector 88
DIVIDEND 49 · sector 47

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 Marine Shipping stocks, each showing price versus our Fair Value estimate (as of Jul 24, 2026).

Stock Price Fair Value vs Fair Value
Adani Ports and Special Economic Zone Limited ADANIPORTS ₹1,828 ₹1,041 -43%
A.P. Møller - Mærsk A/S MAERSKA kr 16,520 kr 3,033 -82%
COSCO SHIPPING Holdings 601919 ¥13.98 ¥40.37 +189%
Shanghai International Port (Group) Co 600018 ¥5.17 ¥6.57 +27%
HMM Co 011200 20,050 KRW 33,855 KRW +69%
Ningbo Zhoushan Port Company 601018 ¥3.35 ¥5.58 +67%
Qingdao Port International Co 601298 ¥8.88 ¥15.97 +80%
JSW Infrastructure Limited JSWINFRA ₹330.05 ₹126.31 -62%
Wan Hai Lines Ltd 2615 80.70 TWD 212.79 TWD +164%
Wallenius Wilhelmsen ASA WAWI kr 137.70 kr 50.56 -63%

Compare Braemar Plc with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials 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 Braemar Plc (BSEAF) overvalued or undervalued?
As of Jul 24, 2026, our model estimates a fair value of $2.65 versus a price of $2.96, about −10% (overvalued).
What is the fair value of BSEAF?
Our model-based fair value for Braemar Plc is $2.65 (as of Jul 24, 2026), built from audited fundamentals. The current price is $2.96.
What is the quality score of BSEAF?
Braemar Plc 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 Braemar Plc (BSEAF)?
Braemar Plc reported trailing-twelve-month revenue of about $136M (latest available figure, as of Jul 24, 2026).
What is the net profit margin of BSEAF?
The net profit margin of Braemar Plc is about 1.7%, meaning it keeps roughly 1.7% of revenue as net income. Based on the latest reported figures.
Does Braemar Plc pay a dividend?
Braemar Plc currently shows a dividend yield of about 2.43% relative to its recent price (as of Jul 24, 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 Braemar Plc 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.