Brilliant Earth Group, Inc.

Brilliant Earth Group, Inc.

BRLTยทNASDAQ

$1.20

-4.0%
Consumer CyclicalLuxury Goods

Brilliant Earth Group, Inc. engages in the design, procurement, and retail sale of diamonds, gemstones, and jewelry in the United States and internationally. Its product assortment and merchandise include a collection of diamond engagement rings, wedding and anniversary rings, gemstone rings, and fine jewelry. The company sells directly to consumers through its omnichannel sales platform, including e-commerce and showrooms. As of December 31, 2021, it had 15 showrooms. The company was founded in 2005 and is headquartered in San Francisco, California.

At a Glance

Live Snapshot
Market Cap$76.72M
EPS-0.2500
P/E Ratio-4.80
Earnings Date08/06/2026

Intrinsic Alpha Methodology

Thesis Lenses

Signal ยท Driver ยท Risk

Signal

Medium confidence

Valuation multiple is compressed (P/E -4.8).

Valuation inputs: P/E -4.8, earnings yield N/A, momentum -4.0%.

If multiples stay elevated while momentum fades, downside repricing risk rises.

Driver

High confidence

Return profile is soft (ROE -29.5%, ROIC -4.6%).

Profitability stack: net margin -0.8%, ROE -29.5%, ROIC -4.6%.

Quality deterioration often appears in margins before it shows up in headline EPS.

Risk

High confidence

Risk profile is balanced but has notable pressure points to monitor.

Risk factors: liabilities/assets +60.4%, momentum -4.0%, net margin -0.8%.

Higher leverage with weak momentum and thin margins can amplify drawdown severity.

brlt

Brilliant Earth Group, Inc. Market vs Earnings Trajectory

BRLT ยท NASDAQ

Loading price and EPS data...

Brilliant Earth Group, Inc.

Brilliant Earth Group, Inc. Fair Value Envelope

BRLT ยท NASDAQ

Our analysis suggests that BRLT has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $1.2, this represents a potential HIDDEN relative to our calculated worth for Brilliant Earth Group, Inc..

Intrinsic Value
Current Price: $1.2
3Y-225.0%
5Y-111.0%
10Y-69.0%
3Y-1.0%
5Y+74.0%
10Y+117.0%
3Y-270.0%
5Y-117.0%
10Y-53.0%
3Y-33.0%
5Y-64.0%
10Y+1614.0%
3Y+7.0%
5Y-78.0%
10Y-5282.0%
3Y-23.0%
5Y+136.0%
10Y+259.0%
Brilliant Earth Group, Inc.

Brilliant Earth Group, Inc. Profit Bridge

BRLT ยท NASDAQ
Revenue437.48M
Cost of Goods Sold (185.98M)
Gross Profit251.50M
Operating Expenses (256.88M)
Operating Income-5.38M
Interest Expense (2.28M)
Other Income/Expense8.62M
Pretax Income3.24M
Income Tax (-9.64M)
Net Income-3.63M
Net Income
-3.63M

Profitability Analysis

Gross Margin

57.5%

Exceptional pricing power and cost management. The company retains over half of revenue after direct costs.

Operating Margin

-1.2%

Operating losses indicate the core business is unprofitable. Requires restructuring or revenue growth.

Net Profit Margin

-0.8%

Net losses indicate the company is burning cash. Sustainability depends on path to profitability.

Effective Tax Rate

-297.5%

Below-average tax rate suggests effective tax planning, favorable jurisdictions, or tax credits.

Profitability Insight

Margin squeeze alert: Healthy gross margins but weak operating margins suggest excessive operating expenses. Cost optimization could unlock significant value.

57.49%
Gross Profit Margin
-5%
3Y+8.0%
5Y+29.0%
10Y+36.0%
-1.23%
Operating Profit Margin
-255%
3Y-123.0%
5Y-112.0%
10Y-54.0%
-0.83%
Net Profit Margin
-748%
3Y-271.0%
5Y-110.0%
10Y-78.0%
-29.55%
Return on Equity
-937%
3Y-251.0%
5Y+17.0%
10Y-448.0%
-1.81%
Return on Assets
-1040%
3Y-323.0%
5Y-107.0%
10Y-87.0%
-4.57%
Return on Invested Capital
-405%
3Y-138.0%
5Y-108.0%
10Y-80.0%
BRLT

Brilliant Earth Group, Inc. Cash Conversion Engine

BRLT ยท NASDAQ
Net Income-6.40M
Depreciation & Amortization6.11M
Stock-Based Compensation8.92M
Change in Working Capital-8.24M
Others-315.00K
Capital Expenditures-3.97M
Free Cash Flow5.75M

Cash Flow Quality Analysis

FCF Conversion Rate

-89.9%

Negative free cash flow despite positive earnings raises concerns about cash generation ability or heavy capital requirements.

CapEx Intensity

40.8%

Capital-intensive operations require significant reinvestment. Monitor whether CapEx is maintenance or growth-oriented.

FCF Growth Trend

-54.7%

Significant FCF decline raises concerns. Urgent review needed of operational performance and capital allocation.

Working Capital Impact

-$8.24M

Significant working capital drain. Growth may be consuming cash through inventory buildup or receivables extensionโ€”monitor closely.

Cash Flow Quality Insight

Deteriorating cash generation: Both declining FCF and weak conversion rate signal fundamental challenges. Investigate margin pressure, rising costs, or working capital issues.

brlt

Brilliant Earth Group, Inc. Funding & Solvency Profile

BRLT ยท NASDAQ
Cash & Cash Equivalents58.56M
Net Receivables0.00
Inventory54.42M
Other Current Assets14.43M
Total Current Assets127 M
Property, Plant & Equipment51.01M
Goodwill & Intangible Assets0.00
Long-Term Investments0.00
Other Non-Current Assets5.00M
Total Non-Current Assets56 M
Total Assets
183.43M

Financial Health Analysis

Current Ratio

1.58x

Strong liquidity. The company has adequate resources to meet short-term liabilities.

Debt-to-Equity Ratio

1.57x

Elevated leverage. Debt exceeds equity, which amplifies both gains and risks. Monitor debt servicing ability.

Working Capital

47 M

Strong working capital position provides significant operational flexibility and financial cushion.

Asset Composition

69% Current

Asset-light business model with high liquidity. Majority of assets are easily convertible to cash.

brlt

Brilliant Earth Group, Inc. Street Expectations Map

BRLT ยท NASDAQ

Wall Street analysts project that BRLT stock may rise significantly over the coming 12 months. The consensus 1-year price target stands at 1.68, with estimates ranging from a low of 1.50 to a high of 1.85.

Lowest Target
1.50
25.00%
Consensus Target
1.68
40.00%
Highest Target
1.85
54.17%

The consensus 1-year price target stands at 1.68, with estimates ranging from a low of 1.50 to a high of 1.85.

Analyst Consensus Analysis

Upside Potential

+40.0%

Substantial upside potential. Analysts see significant value gap, suggesting the stock may be materially undervalued at current levels.

Analyst Agreement

20.8% spread

Good consensus alignment. Moderate target spread reflects general agreement on value drivers with some variance in assumptions.

Analyst Conviction

Very High

Strong buy conviction: High upside with tight consensus suggests compelling investment opportunity backed by analyst confidence.

Market Sentiment Insight

Rare opportunity: Exceptional upside potential with strong analyst consensus creates a compelling setup. The combination of significant price target premium and tight agreement suggests high-conviction undervaluation that may attract institutional capital.

brlt

Brilliant Earth Group, Inc. Insider Positioning

BRLT ยท NASDAQ

During the last 12 months, insiders have sold $78K worth of BRLT shares, with no buying activity reported.

3 Months

Bought

0

0.00

Sold

10.1K

11.64K

Net Activity

-12K

-$12K

3-6 Months

Bought

0

0.00

Sold

19.7K

26.97K

Net Activity

-27K

-$27K

6-9 Months

Bought

0

0.00

Sold

9.2K

18.29K

Net Activity

-18K

-$18K

9-12 Months

Bought

0

0.00

Sold

15.4K

20.85K

Net Activity

-21K

-$21K

Top Buyers

No buying activity

Top Sellers

1
DS

Dziesietnik Sharon

Officer: Chief Operations Officer

39.0K sharesโ€ข3 transactions

$57K

2
HJN

Harris Jennifer Noel

Director

15.4K sharesโ€ข3 transactions

$21K

Insider Activity Analysis

Net Insider Sentiment

Bearish

Strong bearish signal with $78K net selling. Heavy insider selling may indicate concerns about valuation or near-term prospects.

Buy/Sell Ratio

0.00:1

Very poor ratio. Heavy selling with minimal buying suggests insiders may be concerned about valuation or outlook.

Recent Trend (3 Months)

$12K

Heavy recent selling activity. Recent insider sales notably exceed purchasesโ€”may warrant investigation into company developments.

Insider Participation

High Selling

2 insider sellers vs. 0 buyers. Widespread selling across multiple insiders may signal concerns.

Insider Activity Insight

Persistent selling pressure: Consistent insider selling with weak buy/sell ratio suggests insiders may be capitalizing on current valuation. Exercise caution and review recent earnings quality and management commentary.

0.00%
Dividend Yield
-100%
3Y-
5Y-
10Y-
ย 

brlt Dividend History

BRLT
10Y CAGR +0%
Latest $0.25
Annual $0.25
Stable dividend payments
Last Period: +0%