investorscraft@gmail.com

Intrinsic ValueBrookfield Infrastructure Corpo (BIPH)

Previous Close$16.81
Intrinsic Value
Upside potential
Previous Close
$16.81

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 operates as a global infrastructure company, focusing on utilities, transport, energy, and data infrastructure. Its diversified portfolio includes regulated and long-term contracted assets, ensuring stable cash flows. The company leverages its scale and operational expertise to invest in critical infrastructure, often in partnership with institutional investors. Brookfield Infrastructure holds a strong market position, benefiting from high barriers to entry and essential service demand across developed and emerging markets. Its strategic acquisitions and organic growth initiatives reinforce its leadership in the sector. The company’s revenue model is anchored in long-term contracts and regulated returns, providing resilience against economic cycles. By prioritizing sustainable and technologically advanced infrastructure, Brookfield Infrastructure aligns with global trends toward decarbonization and digitalization, further solidifying its competitive edge.

Revenue Profitability And Efficiency

Brookfield Infrastructure reported revenue of $21.04 billion for FY 2024, with net income of $57 million, reflecting a diluted EPS of $0.12. Operating cash flow stood at $4.65 billion, though capital expenditures of $6.81 billion indicate significant reinvestment. The company’s profitability metrics suggest a focus on long-term asset growth over near-term earnings, typical for infrastructure-heavy businesses with high upfront costs but stable future cash flows.

Earnings Power And Capital Efficiency

The company’s earnings power is underpinned by its asset-heavy model, generating substantial operating cash flow despite modest net income. Capital efficiency is challenged by high capex requirements, but this aligns with its strategy of expanding and maintaining critical infrastructure. The balance between reinvestment and cash generation will be key to sustaining growth and delivering shareholder returns over time.

Balance Sheet And Financial Health

Brookfield Infrastructure maintains a robust balance sheet with $2.07 billion in cash and equivalents, though total debt of $51.09 billion reflects its capital-intensive operations. The debt level is manageable given the stable cash flows from long-term contracts and regulated assets. Liquidity appears sufficient to meet obligations, but leverage remains a consideration for risk assessment.

Growth Trends And Dividend Policy

The company’s growth is driven by acquisitions and organic investments in infrastructure. Its dividend policy, with a payout of $3.56 per share, appeals to income-focused investors, supported by predictable cash flows. Future growth will depend on executing its pipeline of projects and maintaining disciplined capital allocation.

Valuation And Market Expectations

Market expectations for Brookfield Infrastructure likely center on its ability to deploy capital efficiently and grow cash flows. The stock’s valuation may reflect its yield and long-term infrastructure appeal, though high capex and debt levels could temper multiples. Investors will monitor execution on growth initiatives and macroeconomic impacts on infrastructure demand.

Strategic Advantages And Outlook

Brookfield Infrastructure’s strategic advantages include its global scale, diversified asset base, and access to institutional capital. The outlook remains positive, supported by increasing demand for infrastructure investment worldwide. Risks include regulatory changes and interest rate fluctuations, but the company’s focus on essential services positions it well for sustained performance.

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