* Note: Prices are in Million (M) USD.
Description:
Brookfield Corporation is an alternative asset manager and REIT/Real Estate Investment Manager firm focuses on real estate, renewable power, infrastructure and venture capital and private equity assets. The company is headquartered in Toronto, Canada with additional offices across Northern America; South America; Europe; Middle East and Asia.
These criteria used Company's Cash, EBITDA and Debt balance to determines its fair value:
Cash : $15,051 M
Debt : $234,792 M
EBITDA : $30,905 M
Net Debt (Debt - Cash): $219,741 M
Since EBITDA cannot cover net debt within 3 years, Avoid This Stock.
This criteria used industry in which company operates:
Sector: REAL ESTATE & CONSTRUCTION
Industry: OPERATORS OF NONRESIDENTIAL BUILDINGS
Based on industry, 3 points assigned.
This criteria used Company's Price To Earning (P/E) Ratio to determines its fair value:
Forward PE Ratio: 42.15
Since Forward PE Ratio is greater than 35, 0 point assigned.
This criteria used Company's ability to convert Sales into free cash flow to determine fair value:
Average Free Cash Flow: $818 M
Average Revenue: $37,955 M
Revenue Converted To Free Cash FLow(%): 2%
Since Free Cash Flow (FCF) to Revenue percentage is less than 15, 1 point assigned.
This criteria used company's growth potential to calculate its fair value:
Latest Revenue (2024-12-31): $86,006 M
Revenue 4 Years Ago (2020-12-31): $62,752 M
Last 5 Years Average Revenue Growth: 7%
Since Revenue Growth is between 5 - 10, 2 points assigned.
This criteria used Company's ability to buy back its own share:
Latest Share Count (2024-12-31): $1,101 M
Share Count 5 Years Ago (2020-12-31): $1,511 M
Company is buying back its own shares, 3 points assigned.
This criteria used Company's dividend payout ratio to determine its fair value:
Next Year Earnings Per Share (EPS): $2.82
Trailing 12-Month Earnings Per Share (EPS): $0.29
Average Earnings Per Share (EPS): $1.55
Dividend Per Share (DPS): $0
Payout Ratio: 21%
Dividend Yield: 1%
Since company Payout Ratio is less than 50, 2 points assigned.
Since Dividend Yield is less than 1, 0 point assigned.
This criteria used Company's Return On Equity (ROE%) to determine its fair value:
Average ROE: 11%
Since Average ROE is between 10 - 20, 3 points assigned.
This criteria used Company's current price to its 52 week low price to determines its fair value:
Current Price: $65
52-Week Low: $42
Threshold Price (15% Above 52-Week Low): $48
Since Current price is not within 15% threshold, 0 point assigned.
This criteria used Company's Market Cap to determines its fair value:
Market Capitalization: $103,954 M
Since Market Cap is between 100B - 500B, 3 points assigned.
% Exposure to Total Portfolio
Based on the market cap, we recommend do not exceed 4% exposure of Total Portfolio.
Value-Trade has assigned 17 points to above Brookfield Corp (BN) stock.
Last 19 Years Avg PE (Limited to last 19 years of EPS data) 29, Fair Value PE 12, Industry Based PE is 14 and Growth based PE is 10. Based on these all values average assigned is 16.25.
Value-Trades has assined P/E value 16.25. Since an average (Current Year EPS + Next Year EPS) earning per share is $1.55.
The fair value of Brookfield Corp (BN) stock should be (16.25 x $1.55) = $25.19
