EN DE

Brambles Limited (BXB) Fair Value & Analysis

Industrials · AU · Market cap A$25.1B

BL Brambles Limited BXB · AU
PriceA$19.56
Fair ValueA$12.28
Upside-37.2%
Quality66/100
Watch Brambles Limited for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Solidly profitable · 13.7% net margin
Moderate debt · generates free cash flow
2.32% dividend yield
Mixed vs. peers (6/15)
Wide moat 77/100
Evidence: High Range A$7.77 – A$17.61 Share as image

Fair value as of: Aug 13, 2026

From 25 valuation models · updated today

Share price +4.2% over the past month.

A solid business, but screening 37% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (A$17.61). The favourable scenario is already priced in.
  • Solid but not exceptional quality (66/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (A$7.77 to A$17.61) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

A$25.86 A$8.22 Fair Value A$12.28 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range A$8.22 – A$25.86 · fair‑value band A$7.77 – A$17.61 · the A$19.56 price screens above the A$12.28 fair value. Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

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

Analysis

Brambles Limited (BXB) currently trades at A$19.56, while our model-based Fair Value estimate is A$12.28, implying the stock looks roughly 37.2% overvalued today. The Quality Score stands at 66/100 (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, Brambles Limited generated revenue of A$7.0B at a net margin of 13.7%. Revenue grew 5.0% year over year. It earns a return on equity of 28.1%. Net debt stands at A$2.6B. Fundamentals as of Aug 13, 2026

Our scenario range runs from A$7.77 (bear case) to A$17.61 (bull case); at A$19.56, the current price sits above 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 25% below its 52-week high and 21% above its 52-week low, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at -22% fair-value upside, at -37%, BXB 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 A$6.62 A$9.73 A$14.01 80
Residual Income A$4.15 A$5.19 A$19.65 76
Rev-Margin DCF A$5.65 A$9.05 A$12.76 74
All 25 models by family
DCF Models
FCF DCF A$6.42 A$9.80 A$14.67 38
Owner Earnings A$5.50 A$8.45 A$12.71 31
5Y Revenue Exit A$5.65 A$8.98 A$13.09 39
5Y EBITDA Exit A$10.77 A$18.17 A$26.54 41
5Y P/E Exit A$7.70 A$12.66 A$17.66 38
10Y Revenue Exit A$5.68 A$8.72 A$12.52 36
10Y EBITDA Exit A$9.08 A$14.97 A$22.41 37
10Y P/E Exit A$7.16 A$11.23 A$15.88 35
Earnings-Based
Graham-Dodd A$4.56 A$11.35 A$14.71 54
PEG = 1.0 A$2.07 A$2.95 A$3.84 46
EPV A$6.29 A$7.48 A$8.52 59
Dividend Discount
Gordon GGM A$3.65 A$6.81 A$11.13 70
DDM Multi-Stage A$3.65 A$5.52 A$7.55 61
Multiples
P/E Multiple A$10.57 A$14.09 A$17.61 63
P/S Multiple A$7.68 A$10.24 A$12.80 58
P/B Multiple A$8.47 A$11.29 A$14.11 55
EV/EBIT A$12.24 A$16.61 A$20.97 53
EV/EBITDA A$15.17 A$20.51 A$25.85 54
EV/Revenue A$5.60 A$8.36 A$11.13 43
Asset-Based
NCAV (Graham) A$1.25 A$1.68 A$2.51 50
Growth DCF
Growth DCF A$6.62 A$9.73 A$14.01 80
Rev-Margin DCF A$5.65 A$9.05 A$12.76 74
Economic Profit
Residual Income A$4.15 A$5.19 A$19.65 76
ROIC Compounder A$6.63 A$8.36 A$10.25 72
Growth Earnings
Growth-Adj P/E A$8.13 A$11.61 A$15.10 68

Widest divergence: Growth Earnings (A$11.61) versus Asset-Based (A$1.68). Highest evidence: Growth DCF (80).

Notify me when BXB reaches fair value

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

Key figures & financial health

Revenue (TTM) A$7.0B
Revenue growth (YoY) +5.0%
Net margin 13.7%
Return on equity 28.1%
Free cash flow A$901M FY2025
P/E ratio 20.8
More key figures
Operating margin 21.8%
EPS (TTM) A$0.9400
Dividend yield 2.6%
EPS growth (YoY) +16.0%
Net debt A$2.6B FY2025

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 66/100

Of which business quality 63 · Market factors (momentum, volatility) 41

Profitability 61
Margins and returns on capital today
Quality Growth 37
Are margins and returns improving?
Cashflow 69
Earnings quality: real cash, not paper profit
Fin. Strength 66
Balance sheet, leverage, solvency risk
Investment 53
Disciplined investing over empire-building
Low Volatility 79
Calm price path (market factor)
Momentum 24
Price trend over the last 3–12 months (market factor)
52W Momentum 26
Distance to the 52-week high (market factor)
Net Issuance 88
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

Brambles Limited operates as a supply-chain logistics company. It operates through CHEP Americas, CHEP EMEA, and CHEP Asia-Pacific segments. The company offers platforms to transport goods across their supply chains. Its products include reusable pallets and containers.

Full company description

Brambles Limited operates as a supply-chain logistics company. It operates through CHEP Americas, CHEP EMEA, and CHEP Asia-Pacific segments. The company offers platforms to transport goods across their supply chains. Its products include reusable pallets and containers. The company serves consumer staples, retail, automotive, and general manufacturing industries. Brambles Limited was founded in 1875 and is based in Sydney, Australia.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Brambles Limited reported revenue of A$6.8B in FY2025 versus A$5.2B in FY2021, a compound +7.0%/yr. Reported net income was A$896M in FY2025, compounding +14.4%/yr from FY2021.

Growth Quality 76/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
A$6.8B
Latest YoY
+1.8%
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.
+7.1%
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.
+7.1%
Avg. growth/yr (36Y) 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.
+4.2%
Revenue +7.0%/yr
FY21 A$5.2B
FY22 A$5.6B
FY23 A$6.3B
FY24 A$6.7B
FY25 A$6.8B
Net income +14.4%/yr
FY21 A$523M
FY22 A$593M
FY23 A$713M
FY24 A$780M
FY25 A$896M
Character of growth · EPS growth decomposed (2014-2025) +2.2 % p.a.
Revenue per share +4.1 pp

of which total revenue +2.7 pp · buybacks/dilution +1.4 pp

EBIT margin +1.2 pp
Tax rate −0.9 pp
Residual (interest, one-offs) −2.2 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).

BXB screens 37% overvalued. Compare with Cintas Corporation →

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). "Brambles Limited Fair Value". https://www.fairvalue-calculator.com/stock/BXB

Earlier news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Specialty Business Services · 250 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 66 · Top 25%
Fair Value upside −37% · Below median
Return on equity (TTM) 28% · Top 25%
Return on assets 10% · Top 25%
Net margin (TTM) 14% · Top 25%
Operating margin (TTM) 22% · Top 25%
Revenue growth 5% · Above median
Dividend yield (TTM) 2.3% · Below median
Debt / equity 0.52× · Higher than median

Valuation Multiples vs Specialty Business Services median · lower = cheaper

P/E (TTM) 20.8× · Pricier than median
P/B 5.30× · Pricier than 75% of peers
P/S (TTM) 2.53× · Pricier than 75% of peers
P/FCF 19.7× · Pricier than 75% of peers
EV/EBITDA 9.1× · Pricier than median
PEG 2.57× · Pricier 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 0 · sector 28
FUTURE 25 · sector 25
PAST 100 · sector 33
HEALTH 74 · sector 90
DIVIDEND 46 · sector 53

VALUE 0: the price sits above our fair-value range.

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 Specialty Business Services stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Cintas Corporation CTAS $205.28 $95.19 -54%
RELX PLC RELX $34.55 $32.24 -7%
Thomson Reuters Corporation TRI C$142.85 C$70.40 -51%
Copart, Inc CPRT $28.99 $28.59 -1%
Global Payments Inc GPN $88.53 $68.98 -22%
RB Global, Inc RBA C$120.52 C$49.14 -59%
UL Solutions Inc ULS $76.68 $33.62 -56%
Aramark ARMK $60.35 $13.18 -78%
Rentokil Initial plc RTO $24.56 $19.63 -20%
ISS A/S ISS kr 288.20 kr 251.13 -13%

Compare Brambles Limited 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 High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Brambles Limited (BXB) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of A$12.28 versus a price of A$19.56, about −37% (overvalued).
What is the fair value of BXB?
Our model-based fair value for Brambles Limited is A$12.28 (as of Aug 13, 2026), built from audited fundamentals. The current price is A$19.56.
What is the quality score of BXB?
Brambles Limited has a Quality Score of 66/100. 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 Brambles Limited (BXB)?
Brambles Limited reported trailing-twelve-month revenue of about A$7.0B (latest available figure, as of Aug 13, 2026).
What is the net profit margin of BXB?
The net profit margin of Brambles Limited is about 13.7%, meaning it keeps roughly 13.7% of revenue as net income. Based on the latest reported figures.
Does Brambles Limited pay a dividend?
Brambles Limited currently shows a dividend yield of about 2.58% relative to its recent price (as of Aug 13, 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 Brambles 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.