|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 92.31 CAD | -1.45% |
|
+6.87% | +11.73% |
| 07-17 | PRESS DIGEST-Canada - July 17 | RE |
| 07-15 | Brookfield, Google Sign Hydropower Framework Agreement | MT |
Projected Income Statement: Brookfield Corporation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 63,458 | 81,281 | 96,976 | - | - | 7,033 | 7,807 | 8,795 |
| Change | - | 28.09% | 19.31% | - | - | - | 11.01% | 12.65% |
| EBITDA 1 | 15,971 | 23,602 | - | - | - | 11,645 | 11,240 | - |
| Change | - | 47.78% | - | - | - | - | -3.48% | - |
| EBIT 1 | 10,180 | 17,165 | 18,465 | - | - | 5,579 | 6,279 | 7,234 |
| Change | - | 68.61% | 7.57% | - | - | - | 12.55% | 15.2% |
| Interest Paid 1 | -7,213 | -7,604 | - | -596 | -727 | -702 | -748 | - |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - | - |
| Net income | -134 | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - | - |
| Announcement Date | 2/11/21 | 2/10/22 | 2/9/23 | 2/8/24 | 2/13/25 | - | - | - |
1USD in Million
Estimates
Forecast Balance Sheet: Brookfield Corporation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 138,468 | 163,238 | 199,678 | 222,488 | 219,741 | 201,749 | 201,749 | 240,260 |
| Change | - | 17.89% | 22.32% | 11.42% | -1.23% | -8.19% | 0% | 19.09% |
| Announcement Date | 2/11/21 | 2/10/22 | 2/9/23 | 2/8/24 | 2/13/25 | - | - | - |
1USD in Million
Estimates
Cash Flow Forecast: Brookfield Corporation
| Fiscal Period: December | 2025 | 2026 |
|---|---|---|
| CAPEX 1 | - | - |
| Change | - | - |
| Free Cash Flow (FCF) 1 | 4,877 | 6,635 |
| Change | - | 36.05% |
| Announcement Date | - | - |
1USD in Million
Estimates
Forecast Financial Ratios: Brookfield Corporation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
Profitability | ||||||||
| EBITDA Margin (%) | 25.17% | 29.04% | - | - | - | 165.57% | 143.97% | - |
| EBIT Margin (%) | 16.04% | 21.12% | 19.04% | - | - | 79.33% | 80.43% | 82.25% |
| EBT Margin (%) | - | - | - | - | - | - | - | - |
| Net margin (%) | -0.21% | - | - | - | - | - | - | - |
| FCF margin (%) | - | - | - | - | - | 69.34% | 84.98% | - |
| FCF / Net Income (%) | - | - | - | - | - | - | - | - |
Profitability | ||||||||
| ROA | -0.04% | 1.08% | 0.49% | 0.24% | 0.13% | 1.57% | 1.82% | - |
| ROE | -0.12% | 9.65% | 4.56% | 2.52% | 1.4% | 14% | 16.17% | 17.56% |
Financial Health | ||||||||
| Leverage (Debt/EBITDA) | 8.67x | 6.92x | - | - | - | 17.32x | 17.95x | - |
| Debt / Free cash flow | - | - | - | - | - | 41.37x | 30.41x | - |
Capital Intensity | ||||||||
| CAPEX / Current Assets (%) | - | - | - | - | - | - | - | - |
| CAPEX / EBITDA (%) | - | - | - | - | - | - | - | - |
| CAPEX / FCF (%) | - | - | - | - | - | - | - | - |
Items per share | ||||||||
| Cash flow per share 1 | 5.661 | 6.99 | 7.522 | - | - | - | - | - |
| Change | - | 23.47% | 7.62% | - | - | - | - | - |
| Dividend per Share 1 | 0.4767 | 0.52 | 0.56 | 0.28 | 0.32 | 0.36 | 0.3865 | 0.4 |
| Change | - | 9.08% | 7.69% | -50% | 14.29% | 12.5% | 7.36% | 3.49% |
| Book Value Per Share 1 | 20.83 | 30.17 | 27.21 | 30.05 | 30.52 | 28.73 | 30.36 | 36.31 |
| Change | - | 44.87% | -9.82% | 10.45% | 1.56% | -5.87% | 5.69% | 19.58% |
| EPS 1 | -0.1192 | 2.39 | 1.19 | - | - | - | - | - |
| Change | - | 2,105.37% | -50.21% | - | - | - | - | - |
| Nbr of stocks (in thousands) | 1,527,114 | 1,570,658 | 1,574,034 | 1,560,747 | 1,508,468 | 1,528,565 | 1,528,565 | 1,528,565 |
| Announcement Date | 2/11/21 | 2/10/22 | 2/9/23 | 2/8/24 | 2/13/25 | - | - | - |
1USD
Estimates
| 2025 * | 2026 * | |
|---|---|---|
| P/E ratio | - | - |
| PBR | 2.34x | 2.22x |
| EV / Sales | 43.3x | 39x |
| Yield | 0.54% | 0.57% |
More valuation ratios
* Estimated data
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
9
Last Close Price
67.27USD
Average target price
52.97USD
Spread / Average Target
-21.25%
Annual profits - Rate of surprise
- Stock Market
- Equities
- BN Stock
- Financials Brookfield Corporation
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition