Valuation Brookfield Corporation

Equities

Market Closed - Toronto S.E. Other stock markets 01:30:00 14/09/2024 am IST			5-day change	1st Jan Change
67.06 ^CAD	+0.86%		+7.14%	+26.17%

11/09	BMO's Takeaways From Brookfield Corp's Investor Day	MT
11/09	Canada's Brookfield to exit Brazilian shopping malls, sources say	RE

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025
Capitalization ¹	58,264	62,633	94,811	49,521	62,599	76,224	-
Change	-	7.5%	51.38%	-47.77%	26.41%	21.77%	-
Enterprise Value (EV) ¹	58,264	2,01,101	2,58,049	2,49,199	2,85,087	2,39,462	2,39,462
Change	-	245.15%	28.32%	-3.43%	14.4%	-16%	0%
P/E ratio	-	-344x	25.3x	26.4x	-	-	-
PBR	1.86x	1.97x	2x	1.16x	1.34x	1.76x	1.73x
PEG	-	-	-0x	-0.5x	-	-	-
Capitalization / Revenue	8,13,644x	9,86,992x	11,66,462x	5,10,650x	-	-	-
EV / Revenue	8,13,644x	31,69,033x	31,74,779x	25,69,695x	-	-	-
EV / EBITDA	31,01,967x	1,25,91,605x	1,09,33,361x	-	-	-	-
EV / EBIT	41,89,563x	1,97,54,472x	1,50,33,451x	1,34,95,735x	-	-	-
EV / FCF	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-
Dividend per Share ²	0.4237	0.4767	0.52	0.56	0.28	0.34	0.375
Rate of return	1.11%	1.16%	0.86%	1.78%	0.7%	0.69%	0.76%
EPS ²	-	-0.1192	2.39	1.19	-	-	-
Distribution rate	-	-400%	21.8%	47.1%	-	-	-
Net sales	71,609	63,458	81,281	96,976	-	-	-
EBITDA	18,783	15,971	23,602	-	-	-	-
EBIT	13,907	10,180	17,165	18,465	-	-	-
Net income	-	-134	-	-	-	-	-
Net Debt ¹	-	1,38,468	1,63,238	1,99,678	2,22,488	1,63,238	1,63,238
Reference price ²	38.30	41.01	60.36	31.46	40.25	49.38	49.38
Nbr of stocks (in thousands)	15,21,231	15,27,114	15,70,658	15,74,034	15,55,406	15,43,754	-
Announcement Date	13/02/20	11/02/21	10/02/22	09/02/23	08/02/24	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
BLACKROCK, INC.	21.53x	6.51x	15.99x	+2.31%	13TCr
UBS GROUP AG	23x	2.07x	-	+2.80%	9.47TCr
BANK OF NEW YORK MELLON CORPORATION (THE)	12.39x	5.53x	-	+2.59%	5.07TCr
AMERIPRISE FINANCIAL, INC.	12.42x	2.05x	6.25x	+1.32%	4.32TCr
3I GROUP PLC	6.86x	6.2x	6.11x	+2.13%	4.06TCr
STATE STREET CORPORATION	10.61x	5.04x	-	+3.49%	2.49TCr
T. ROWE PRICE GROUP, INC.	11.3x	2.88x	7.31x	+4.74%	2.33TCr
BROOKFIELD ASSET MANAGEMENT LTD.	32.03x	2.32x	4.39x	+3.38%	1.89TCr
Average	16.27x	4.08x	8.01x	+2.84%	5.34TCr
Weighted average by Cap.	17.73x	4.46x	11.16x	+2.58%