investorscraft@gmail.com

Intrinsic ValueBrookfield Infrastructure Corporation (BIPC.TO)

Previous Close$65.12
Intrinsic Value
Upside potential
Previous Close
$65.12

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Brookfield Infrastructure Corporation (BIPC) operates as a key player in regulated gas and electricity infrastructure across Brazil, the UK, and Australia. The company owns and manages critical assets, including 2,000 kilometers of natural gas pipelines in Brazil, 3.9 million gas and electricity connections in the UK, and 61,000 kilometers of electricity transmission and distribution lines in Australia. Its revenue model is anchored in long-term, regulated contracts, ensuring stable cash flows with inflation-linked adjustments. As a subsidiary of Brookfield Infrastructure Partners L.P., BIPC benefits from its parent’s global scale and expertise in infrastructure investments. The company’s focus on essential utilities in high-growth markets positions it as a resilient operator with low demand elasticity. Its diversified geographic footprint mitigates regional risks while capitalizing on regulatory frameworks that support predictable returns. BIPC’s strategic ownership of transmission and distribution networks underscores its role as a backbone provider in energy infrastructure, aligning with global decarbonization trends and energy transition initiatives.

Revenue Profitability And Efficiency

BIPC reported revenue of CAD 3.67 billion, reflecting its stable, regulated income streams. However, net income stood at a loss of CAD 608 million, with diluted EPS of -CAD 4.25, likely due to non-cash impairments or financing costs. Operating cash flow of CAD 1.74 billion highlights strong underlying cash generation, though capital expenditures of CAD 1.09 billion indicate ongoing reinvestment needs to maintain and expand infrastructure assets.

Earnings Power And Capital Efficiency

The company’s operating cash flow demonstrates robust earnings power from its regulated assets, supported by inflation-linked tariffs. Capital efficiency is tempered by high capex requirements typical of infrastructure businesses, but these investments underpin long-term cash flow stability. The negative net income suggests one-time charges rather than operational weakness, given the healthy cash flow performance.

Balance Sheet And Financial Health

BIPC holds CAD 674 million in cash against total debt of CAD 12.28 billion, reflecting a leveraged balance sheet common in infrastructure firms. Debt levels are manageable given the predictable cash flows from regulated operations, but interest coverage metrics warrant monitoring. The company’s liquidity position appears adequate, with cash reserves supporting near-term obligations.

Growth Trends And Dividend Policy

Growth is driven by organic investments in existing networks and potential acquisitions via its parent’s platform. The dividend yield is attractive, with a payout of CAD 2.38 per share, supported by reliable cash flows. However, dividend sustainability depends on maintaining stable operating performance and disciplined capital allocation.

Valuation And Market Expectations

With a market cap of CAD 6.45 billion and a beta of 1.34, BIPC trades with moderate volatility, reflecting its utility-like risk profile. Investors likely value the stock for its defensive yield and inflation-hedging attributes, though the negative EPS may weigh on near-term sentiment.

Strategic Advantages And Outlook

BIPC’s strategic advantages include its regulated asset base, geographic diversification, and alignment with energy transition trends. The outlook remains stable, with growth hinging on regulatory frameworks and expansion opportunities in core markets. Risks include interest rate sensitivity and regulatory changes, but its essential-service focus provides resilience.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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