Valuation Brookfield Corporation

Equities

Market Closed - Toronto S.E. Other stock markets 16:18:56 2025-11-18 EST			5-day change	1st Jan Change
60.68 ^CAD	+0.80%		-6.04%	+10.17%

11-13	Top Midday Stories: Disney Shares Fall After Revenue Miss; Verizon to Cut Workforce by About 15,000 Jobs	MT
11-13	Toronto Stocks Pull Back; AtkinsRealis Gains on Nuclear-Segment Outlook	DJ

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	62,631	94,809	49,520	62,813	86,616	96,492	-	-
Change	-	51.38%	-47.77%	26.84%	37.9%	11.4%	-	-
Enterprise Value (EV) ¹	201,099	258,047	249,198	285,301	306,357	299,463	316,850	316,628
Change	-	28.32%	-3.43%	14.49%	7.38%	-2.25%	5.81%	-0.07%
P/E ratio	-344x	25.3x	26.4x	-	-	-	-	-
PBR	1.97x	2x	1.16x	1.34x	1.88x	2.31x	2.13x	1.98x
PEG	-	-0x	-0.5x	-	-	-	-	-
Capitalization / Revenue	0.99x	1.17x	0.51x	-	-	8.2x	9.37x	8.2x
EV / Revenue	3.17x	3.17x	2.57x	-	-	25.4x	30.8x	26.9x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	19.8x	15x	13.5x	-	-	42.9x	46.4x	40x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.3178	0.3467	0.3733	0.1867	0.2133	0.32	0.368	0.402
Rate of return	1.16%	0.86%	1.78%	0.7%	0.56%	0.74%	0.85%	0.93%
EPS ²	-0.0794	1.593	0.7933	-	-	-	-	-
Distribution rate	-400%	21.8%	47.1%	-	-	-	-	-
Net sales ¹	63,458	81,281	96,976	-	-	11,768	10,296	11,768
EBITDA	15,971	23,602	-	-	-	-	-	-
EBIT ¹	10,180	17,165	18,465	-	-	6,979	6,834	7,910
Net income	-134	-	-	-	-	-	-	-
Net Debt ¹	138,468	163,238	199,678	222,488	219,741	202,971	220,358	220,136
Reference price ²	27.34	40.24	20.97	26.83	38.28	43.33	43.33	43.33
Nbr of stocks (in thousands)	2,290,629	2,355,945	2,361,009	2,341,078	2,262,659	2,244,587	-	-
Announcement Date	2/11/21	2/10/22	2/9/23	2/8/24	2/13/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
BROOKFIELD CORPORATION	-	28.07x	-	0.7%	96.32B
BLACKROCK, INC.	24.29x	6.64x	16.64x	2.04%	159B
BROOKFIELD ASSET MANAGEMENT LTD.	29.08x	14.6x	26.27x	3.55%	79.7B
BANK OF NEW YORK MELLON CORPORATION (THE)	14.51x	6.45x	-	1.86%	74.46B
3I GROUP PLC	5.24x	4.82x	4.65x	2.43%	44.17B
AMERIPRISE FINANCIAL, INC.	12.38x	1.7x	5.31x	1.4%	40.95B
STATE STREET CORPORATION	11.55x	5.07x	-	2.82%	31.52B
NORTHERN TRUST CORPORATION	14.22x	4.79x	16.49x	2.52%	23.21B
GF SECURITIES CO., LTD.	13.02x	11.79x	-	2.63%	22.7B
T. ROWE PRICE GROUP, INC.	10.01x	2.41x	6.29x	5.21%	21.26B
Average	14.92x	8.64x	12.61x	2.52%	59.31B
Weighted average by Cap.	18.51x	10.58x	15.42x	2.18%