investorscraft@gmail.com

Intrinsic ValueBrookfield Corporation (BN)

Previous Close$45.55
Intrinsic Value
Upside potential
Previous Close
$45.55

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 Corporation is a globally diversified asset manager and alternative investment firm, operating across real estate, infrastructure, renewable power, private equity, and credit. The company generates revenue primarily through management fees, carried interest, and direct investments in its funds, leveraging its scale to deploy capital across high-conviction sectors. Brookfield’s market position is strengthened by its long-term investment horizon, institutional-grade asset base, and deep expertise in complex, capital-intensive industries. The firm’s diversified portfolio mitigates sector-specific risks while providing exposure to secular growth trends such as decarbonization and digital infrastructure. Its vertically integrated model allows it to capture value across the investment lifecycle, from origination to asset management. Brookfield’s reputation as a disciplined capital allocator and operator of critical infrastructure reinforces its competitive moat in an increasingly crowded alternatives market.

Revenue Profitability And Efficiency

Brookfield reported $86.0 billion in revenue for FY 2024, with net income of $641 million, reflecting a modest net margin of 0.7%. The company generated $7.6 billion in operating cash flow, though significant capital expenditures ($10.6 billion) highlight its reinvestment-heavy model. Diluted EPS stood at $0.55, underscoring the impact of its capital-intensive operations and cyclical asset performance.

Earnings Power And Capital Efficiency

The firm’s earnings power is driven by recurring management fees and performance-linked income, providing stability amid market volatility. However, its capital efficiency metrics are tempered by the long-duration nature of its investments, with returns often realized over multi-year horizons. The $0.55 diluted EPS suggests near-term earnings are subdued relative to its asset base, likely due to timing mismatches in fund cycles.

Balance Sheet And Financial Health

Brookfield maintains a robust liquidity position with $15.1 billion in cash and equivalents, though its total debt of $234.8 billion reflects its leveraged investment strategy. The balance sheet is structured to match long-dated liabilities with illiquid assets, typical for alternative asset managers. Investors should note the inherent refinancing risks associated with such leverage, albeit mitigated by diversified funding sources.

Growth Trends And Dividend Policy

The company’s growth is tied to asset appreciation and fundraising cycles, with recent capital expenditures signaling aggressive reinvestment. Its $0.63 annual dividend per share offers a modest yield, prioritizing capital retention for growth initiatives over shareholder payouts. Brookfield’s dividend policy aligns with its focus on compounding capital through reinvestment rather than high distribution ratios.

Valuation And Market Expectations

Market valuations likely reflect Brookfield’s cyclical earnings and fee-related earnings stability, with a premium for its institutional platform and global reach. The low EPS multiple suggests investor skepticism about near-term profitability, though long-term expectations hinge on asset monetization and performance fee realization across its funds.

Strategic Advantages And Outlook

Brookfield’s scale, operational expertise, and access to proprietary deal flow position it to capitalize on infrastructure and energy transition trends. Near-term headwinds include higher financing costs and macroeconomic uncertainty, but its diversified model and active management approach provide resilience. The firm’s outlook remains tied to capital deployment efficiency and asset recycling capabilities in a higher-rate environment.

Sources

Company filings (10-K), 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