Back to BN Overview
NYQ · Valuation Lab
BN
Brookfield Corporation
Last$44.54
Market cap99.5B
EV/EBITDA14.8x
Intrinsic value
$46.95
MoS +5.1% · Fairly Valued
Assuming 15.0% FCF margin and 7.9% Y1–5 growth.
Upside to price
EV (DCF)357.3B
Terminal share67%
Expected IV$63.89
Probability weights
Projected free cash flows
Stage FCF path with present values · terminal 67% of EV
PV of stage FCFs117.4B
PV of terminal value239.9B
Enterprise value357.3B
Net cash / (debt)-252.4B
Equity value104.9B
Intrinsic value / share$46.95
| Year | Revenue | FCF | PV | DF |
|---|---|---|---|---|
| Y1 | 85.4B | 12.8B | 12B | 93.4% |
| Y2 | 92.1B | 13.8B | 12.1B | 87.2% |
| Y3 | 99.4B | 14.9B | 12.1B | 81.5% |
| Y4 | 107.2B | 16.1B | 12.2B | 76.1% |
| Y5 | 115.7B | 17.4B | 12.3B | 71.1% |
| Y6 | 120.3B | 18.1B | 12B | 66.4% |
| Y7 | 125.1B | 18.8B | 11.6B | 62.0% |
| Y8 | 130.2B | 19.5B | 11.3B | 57.9% |
| Y9 | 135.4B | 20.3B | 11B | 54.1% |
| Y10 | 140.8B | 21.1B | 10.7B | 50.6% |
| Terminal | — | — | 239.9B | — |
Educational DCF model only — not financial advice. Terminal value and assumptions dominate results; verify filings and run your own diligence.