BrilliA Inc

AI-generated fair value estimate for this company.

Method: 10-year unlevered FCF DCF: $2.0M normalized FCF base; 15% annual FCF growth years 1-5 (matching recent revenue growth and Cambodia/ASEAN capacity expansion); 7% annual FCF growth years 6-10; 12% discount rate; 3% terminal growth; $3.6M net cash; 30.63M shares outstanding.

Reasoning: BrilliA is a newly-listed (Nov 2024 NYSE American IPO), profitable Singapore-based intimate-apparel manufacturer with real, growing revenue (~$64M FY2025, +15% YoY) and positive though thin free cash flow, so a multi-stage unlevered FCF DCF is appropriate; near-term growth is tempered by a reported FY2026 profit dip before renewed 2027 growth from its new Cambodia production facility and ASEAN/DIANA brand expansion, and a 12% discount rate reflects small-cap, single-auditor, foreign-issuer execution risk.