investorscraft@gmail.com

Intrinsic ValueBrookfield Asset Management Inc. (BAM-A.TO)

Previous Close$58.88
Intrinsic Value
Upside potential
Previous Close
$58.88

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Brookfield Asset Management Inc. is a leading global alternative asset manager specializing in real estate, renewable power, infrastructure, and private equity. The firm operates with a diversified investment approach, targeting premier assets across multiple geographies and sectors, including industrial products, building materials, and energy. Its revenue model is built on managing capital for institutional and retail clients, combining proprietary investments with third-party capital to scale opportunities. Brookfield distinguishes itself through its focus on large-scale, high-value assets with underlying real asset backing, ensuring resilience across market cycles. The firm’s sector expertise spans business services, industrials, and infrastructure, with a strong emphasis on operational restructuring and value creation. Its global footprint, spanning North America, Europe, and Asia-Pacific, enhances its ability to capitalize on regional growth trends. Brookfield’s market position is reinforced by its long-term investment horizon, typically holding assets for a decade or more, which aligns with its strategy of compounding value. The firm’s ability to deploy capital across distressed and growth opportunities further solidifies its competitive edge in alternative asset management.

Revenue Profitability And Efficiency

In FY 2021, Brookfield reported revenue of CAD 75.7 billion, reflecting its expansive asset base and diversified income streams. Net income stood at CAD 12.4 billion, with diluted EPS of CAD 7.81, underscoring strong profitability. Operating cash flow was robust at CAD 7.9 billion, though capital expenditures of CAD -6.9 billion indicate significant reinvestment in its asset portfolio. The firm’s ability to generate consistent cash flow highlights its operational efficiency.

Earnings Power And Capital Efficiency

Brookfield’s earnings power is driven by its ability to leverage both proprietary and third-party capital across high-yield asset classes. The firm’s diversified portfolio and long-term investment strategy enhance capital efficiency, as evidenced by its substantial operating cash flow relative to net income. Its focus on value-added and distressed assets further amplifies returns, supported by disciplined capital allocation.

Balance Sheet And Financial Health

As of FY 2021, Brookfield held CAD 12.7 billion in cash and equivalents, providing liquidity for opportunistic investments. Total debt stood at CAD 175.9 billion, reflecting its leveraged investment strategy. The firm’s balance sheet remains resilient due to its asset-heavy model, with underlying real assets serving as a buffer against financial volatility. Its ability to manage debt while funding growth initiatives underscores its financial stability.

Growth Trends And Dividend Policy

Brookfield has demonstrated consistent growth through strategic acquisitions and organic expansion, particularly in renewable energy and infrastructure. The firm’s dividend policy is aligned with its earnings, with a dividend per share of CAD 7.53 in FY 2021, appealing to income-focused investors. Its long-term capital appreciation strategy complements its dividend payouts, balancing growth and shareholder returns.

Valuation And Market Expectations

Brookfield’s valuation reflects its position as a premier alternative asset manager, with market expectations centered on its ability to sustain high-yield investments. The firm’s beta of 1.42 indicates moderate sensitivity to market movements, typical for asset managers. Investors likely price in its global diversification and sector expertise, anticipating continued outperformance in alternative asset classes.

Strategic Advantages And Outlook

Brookfield’s strategic advantages include its global scale, sector expertise, and long-term investment horizon. The firm is well-positioned to capitalize on trends in renewable energy and infrastructure, supported by its operational capabilities. Its outlook remains positive, driven by sustained demand for alternative assets and its ability to identify value in complex markets. Brookfield’s disciplined approach ensures resilience amid economic uncertainties.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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