Valuation Brookfield Corporation Toronto S.E.

Stocks

Market Closed - Toronto S.E. 15:15:36 2026-10-08 EDT			5-day change	1st Jan Change
20.00 ^CAD	+1.01%		+3.09%	-3.61%

10-07	Apollo submits non-binding bid for German energy firm Uniper, sources say	RE
10-07	SpaceX seeks $40bn from Apollo to equip itself with Nvidia chips

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	94,809	49,520	62,813	86,616	103,167	81,940	-	-
Change	-	-47.77%	26.84%	37.9%	19.11%	-20.58%	-	-
Enterprise Value (EV) ¹	258,047	249,198	285,301	306,357	346,537	288,486	308,719	349,762
Change	-	-3.43%	14.49%	7.38%	13.12%	-16.75%	7.01%	13.29%
P/E	25.3x	26.4x	-	-	-	-	-	-
PBR	2x	1.16x	1.34x	1.88x	2.15x	1.94x	1.76x	1.38x
PEG	-	-0.5x	-	-	-	-	-	-
Capitalization / Revenue	1.17x	0.51x	-	-	17.1x	12x	8.87x	7.29x
EV / Revenue	3.17x	2.57x	-	-	57.3x	42.3x	33.4x	31.1x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	15x	13.5x	-	-	52.2x	36.3x	36.2x	37x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.3467	0.3733	0.1867	0.2133	0.24	0.28	0.314	0.34
Rate of return	0.86%	1.78%	0.7%	0.56%	0.52%	0.76%	0.86%	0.93%
EPS ²	1.593	0.7933	-	-	-	-	-	-
Distribution rate	21.8%	47.1%	-	-	-	-	-	-
Net sales ¹	81,281	96,976	-	-	6,047	6,828	9,237	11,240
EBITDA	23,602	-	-	-	-	-	-	-
EBIT ¹	17,165	18,465	-	-	6,634	7,958	8,528	9,452
Net income	-	-	-	-	-	-	-	-
Net Debt ¹	163,238	199,678	222,488	219,741	243,370	206,546	226,779	267,822
Reference price ²	40.24	20.97	26.83	38.28	45.96	36.71	36.71	36.71
Nbr of stocks (in thousands)	2,355,945	2,361,009	2,341,078	2,262,659	2,244,587	2,232,351	-	-
Announcement Date	2/10/22	2/9/23	2/8/24	2/13/25	2/12/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BLACKROCK, INC.	19.62x	5.58x	11.97x	2.14%	166B
UBS GROUP AG	13.55x	3.35x	-	2.61%	144B
BANK OF NEW YORK MELLON CORPORATION (THE)	15.47x	7.1x	-	1.62%	96.84B
BLACKSTONE INC.	18.71x	6.59x	11.94x	4.59%	89.46B
KKR & CO. INC.	24.04x	7.73x	11.7x	0.87%	80.49B
BROOKFIELD ASSET MANAGEMENT LTD.	20.93x	11.16x	17.96x	4.51%	71.13B
APOLLO GLOBAL MANAGEMENT, INC.	18.66x	10.74x	8.15x	1.94%	68.24B
STATE STREET CORPORATION	12.97x	5.11x	-	2.01%	47.85B
Average	18.00x	7.17x	12.34x	2.54%	95.51B
Weighted average by Cap.	17.93x	6.65x	12.27x	2.51%