US · BIPH
Brookfield Infrastructure Corpo
- Sector
- Financial Services · Financial - Conglomerates
- Headquarters
- Toronto
Price · as of 2024-12-31
$16.65
Market cap 6.01B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $63.01 | +278.44% |
| Intrinsic Value(DCF) | $12.53 | -24.74% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $3.06 | -81.63% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | |||||
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | $0.00 | $3.97 | |||
| 2015 | $0.00 | $2.17 | |||
| 2016 | $0.20 | $16.18 | |||
| 2017 | $0.00 | $0.00 | |||
| 2018 | $0.00 | $15.05 | |||
| 2019 | $0.00 | $2.13 | |||
| 2020 | $0.00 | $11.28 | |||
| 2021 | $16.33 | $30.05 | $163.49 | $0.00 | $50.45 |
| 2022 | $13.50 | $23.74 | $146.16 | $0.00 | $6.09 |
| 2023 | $16.78 | $29.72 | $43.28 | $0.00 | $8.49 |
| 2024 | $16.36 | $63.01 | $65.19 | $0.00 | $3.06 |
AI valuation
Our deep-learning model estimates Brookfield Infrastructure Corpo's (BIPH) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $63.01
- Current price
- $16.65
- AI upside
- +278.44%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$12.53
-24.74% upside
Graham-Dodd
—
— upside
Graham Formula
$3.06
-81.63% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| BIPH | Brookfield Infrastructure… | $16.65 | 6.01B | +278% | -25% | — | -82% | 132.48 | 1.34 | 0.36 | 6.58 | — | -0.33 | 25.49% | 23.57% | 0.27% | 0.96% | 7.90% | 0.06% | 9.09 | 1.46 | 3.33 | 4.84 | 5.70 | -3684.00% | 1733.00% | -23570.00% | -28.59% | 3.85 | -3.99% | 21.77% | 2884.20% | 21.77% | 11.41 | -26.20 | 2.69 | 0.40 |
| CG | The Carlyle Group Inc. | $51.99 | 18.74B | +46% | +2,943% | -43% | +17% | 23.31 | 2.67 | 3.85 | 22.45 | — | 2.88 | 65.93% | 26.19% | 16.51% | 12.77% | 6.70% | 3.10% | 2.04 | 10.35 | 0.00 | 0.62 | 8.35 | -2130.00% | 1980.00% | -21816.00% | 5.25% | 0.16 | 6.34% | 0.00% | 0.00% | 0.00% | 23.39 | 30.34 | 6.13 | 0.55 |
| FAF | First American Financial … | $70.11 | 7.14B | +32% | +81% | -52% | +147% | 11.68 | 1.32 | 0.98 | 6.49 | 3.10 | 2.03 | 95.61% | 11.10% | 8.35% | 11.95% | 10.83% | 3.99% | 0.35 | 5.26 | — | — | 0.43 | 37619.00% | 2164.00% | 1226.00% | 10.50% | — | 13.21% | 3.07% | 35.90% | 6.11% | 9.42 | 10.20 | 1.04 | 1.48 |
| MGRE | Affiliated Managers Group… | $24.65 | 657.78M | +911% | -60% | +509% | +2,661% | — | 0.22 | 0.29 | 1.88 | — | -0.75 | 86.04% | 31.76% | 29.30% | 0.00% | 11.49% | 0.00% | 0.83 | 5.69 | — | — | 1.41 | 5030.00% | 1983.00% | 819.00% | 142.97% | — | 19.51% | 0.14% | — | 125.78% | 3.61 | 2.79 | 1.15 | 1.93 |
| MKTX | MarketAxess Holdings Inc. | $192.00 | 7.14B | -8% | -42% | -70% | -59% | 28.67 | 6.17 | 8.33 | 14.99 | — | 9.41 | 69.88% | 41.21% | 29.04% | 19.46% | 28.13% | 13.71% | 0.25 | 235.35 | 1.84 | 1.76 | -0.52 | -852.00% | 382.00% | -36.00% | 5.29% | 0.65 | 44.67% | 0.00% | 0.00% | 5.94% | 19.39 | 18.15 | 7.99 | 9.15 |
| PB | Prosperity Bancshares, In… | $70.37 | 6.86B | -39% | +3% | +3% | -35% | 12.35 | 0.88 | 3.86 | -2.16 | 93.07 | 1.65 | 71.88% | 39.90% | 31.23% | 7.21% | -36.05% | 1.39% | 0.28 | 1.42 | 0.81 | 5.02 | 2.17 | 1327.00% | -23.00% | 2169.00% | 8.20% | 0.26 | -36.49% | 0.00% | 0.00% | 0.00% | -2.65 | -3.34 | -1.06 | 0.36 |
| PFSI | PennyMac Financial Servic… | $91.93 | 4.8B | +473% | +238,097% | +24% | +1,737% | 9.33 | 1.08 | 1.07 | 17.87 | 15.75 | -0.88 | 91.42% | 34.65% | 11.48% | 12.31% | 5.45% | 1.81% | 5.35 | 1.57 | 0.04 | 0.04 | 15.05 | 5925.00% | 17381.00% | -6440.00% | -34.69% | -0.10 | -6.44% | 1.34% | 12.50% | 1.44% | 17.87 | -16.66 | 6.19 | 0.00 |
| PIPR | Piper Sandler Companies | $295.55 | 5.27B | +51% | +784% | -42% | +103% | 18.02 | 3.46 | 2.66 | 13.15 | 33.07 | 3.46 | 93.61% | 20.25% | 14.77% | 20.91% | 26.23% | 24.94% | 0.00 | 79.64 | — | — | 0.00 | 5449.00% | 2855.00% | -10000.00% | 0.00% | — | 0.00% | 0.00% | 0.00% | 0.00% | 13.15 | — | 2.66 | — |
| VOYA | Voya Financial, Inc. | $66.88 | 6.36B | +7% | -45% | -23% | -83% | 9.99 | 1.32 | 0.87 | 28.39 | 410.94 | -2.85 | 51.84% | 3.48% | 8.72% | 14.60% | -3.73% | 0.38% | 0.42 | 2.23 | 20.38 | 20.38 | 3.36 | 243.00% | -688.00% | 4138.00% | 19.71% | 2.20 | -21.01% | 3.35% | 33.50% | 24.98% | 28.39 | 5.75 | 0.99 | 0.16 |
| WULF | TeraWulf Inc. | $16.22 | 6.79B | +55% | -50% | — | — | -9.63 | 45.35 | 37.81 | -107.42 | -1.39 | 74.95 | 50.93% | -101.10% | -392.64% | -343.69% | -13.45% | -18.01% | 36.99 | -2.12 | 2.00 | 1.88 | -24.97 | 69048.00% | 2028.00% | 30476.00% | -18.58% | -0.07 | -93.49% | 0.00% | 0.00% | 0.52% | -48.73 | -7.01 | 49.27 | 0.64 |
About Brookfield Infrastructure Corpo
Brookfield Infrastructure Finance Ulc operates as investment company. The company is headquartered in Toronto, Canada.
- Employees
- 0
- Beta
- 0.97
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($12.53 ÷ $16.65) − 1 = -24.74% (DCF, example).