investorscraft@gmail.com

Intrinsic ValueBrilliant Earth Group, Inc. (BRLT)

Previous Close$2.51
Intrinsic Value
Upside potential
Previous Close
$2.51

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Brilliant Earth Group, Inc. operates in the fine jewelry and luxury goods sector, specializing in ethically sourced diamonds and gemstones. The company differentiates itself through a direct-to-consumer e-commerce platform complemented by showrooms, targeting millennials and Gen Z consumers who prioritize sustainability and transparency. Its revenue model hinges on premium pricing for conflict-free, traceable jewelry, supported by proprietary technology for customization and virtual try-ons. Brilliant Earth competes in a fragmented market dominated by traditional jewelers but has carved a niche as a digitally native disruptor with strong brand equity in ethical sourcing. The company’s vertically integrated supply chain and asset-light retail strategy enhance scalability while maintaining margins. Its market positioning leverages growing consumer demand for sustainable luxury, though it faces competition from both established brands and emerging digital-first players.

Revenue Profitability And Efficiency

Brilliant Earth reported revenue of $422.2 million for FY 2024, with net income of $0.5 million, reflecting thin profitability. Diluted EPS stood at $0.0055, indicating minimal earnings per share. Operating cash flow was $17.6 million, while capital expenditures totaled $4.9 million, suggesting disciplined reinvestment. The company’s modest net income margin underscores competitive pressures and high operating costs typical of the luxury jewelry sector.

Earnings Power And Capital Efficiency

The company’s earnings power appears constrained, with minimal net income relative to revenue. Operating cash flow coverage of capital expenditures (3.6x) indicates adequate liquidity for growth initiatives. However, low EPS dilution suggests limited earnings scalability. Brilliant Earth’s capital efficiency hinges on its ability to leverage digital channels and reduce customer acquisition costs, which remain critical for improving returns.

Balance Sheet And Financial Health

Brilliant Earth maintains a solid liquidity position with $161.9 million in cash and equivalents against $97.7 million in total debt, yielding a conservative leverage profile. The debt-to-equity ratio appears manageable, supported by a cash-rich balance sheet. This financial flexibility allows for strategic investments in marketing and technology, though sustained profitability will be key to long-term stability.

Growth Trends And Dividend Policy

Revenue growth trends are not disclosed, but the company’s focus on digital expansion and ethical branding aligns with broader consumer shifts. Brilliant Earth does not currently pay dividends, reinvesting cash flows into growth initiatives. Future dividend potential depends on achieving consistent profitability and scaling operations in a competitive market.

Valuation And Market Expectations

The company’s valuation metrics are not provided, but its niche positioning and premium branding may justify a growth premium. Market expectations likely center on execution risks, including scaling showroom footprints and maintaining ethical sourcing premiums amid cost pressures. Investor sentiment may hinge on margin improvement and customer retention metrics.

Strategic Advantages And Outlook

Brilliant Earth’s strategic advantages include its strong ethical brand, digital-first model, and scalable supply chain. The outlook depends on sustaining differentiation in a crowded market while improving operational efficiency. Macroeconomic headwinds, such as discretionary spending trends, could impact near-term performance, but long-term growth potential remains tied to consumer adoption of sustainable luxury.

Sources

Company filings (CIK: 0001866757), FY 2024 financial data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount