Premium Membership - Holiday Season Special - 75% off

investorscraft@gmail.com

Investor's Craft

Stock Screeners
Stock Indices
Stock Valuation

Intrinsic Value of Brookfield Business Partners L.P. (BBU)

Previous Close$23.72
Intrinsic Value$130.00
Upside potential  +448%
Previous Close
$23.72
Intrinsic Value
$130.00*
Potential        
+448%

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022-12-31 and quarterly data as of 2023-06-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

Intrinsic Value Stock Screener
Artificial intelligence value of

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %23.5NaN
Revenue, $57545NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m54474NaN
Operating income, $m3071NaN
EBITDA, $m6331NaN
Interest expense (income), $mNaN
Earnings before tax, $m-223NaN
Tax expense, $m-278NaN
Net income, $m55NaN

BALANCE SHEET

Cash and short-term investments, $m4849NaN
Total assets, $m89498NaN
Adjusted assets (=assets-cash), $m84649NaN
Average production assets, $m47068NaN
Working capital, $m1358NaN
Total debt, $m46693NaN
Total liabilities, $m71033NaN
Total equity, $m18465NaN
Debt-to-equity ratio2.529NaN
Adjusted equity ratio0.205NaN

CASH FLOW

Net income, $m55NaN
Depreciation, amort., depletion, $m3260NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m1011NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-1567NaN
Free cash flow, $m2578NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m1358
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount