Company Valuation: Brookfield Corporation

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 85,189 - -
Change - -47.77% 26.84% 37.9% 19.11% -17.43% - -
Enterprise Value (EV) 1 258,047 249,198 285,301 306,357 346,537 312,777 312,584 354,859
Change - -3.43% 14.49% 7.38% 13.12% -9.74% -0.06% 13.52%
P/E 25.3x 26.4x - - - - - -
PBR 2x 1.16x 1.34x 1.88x 2.15x 1.96x 1.85x 1.54x
PEG - -0.5x - - - - - -
Capitalization / Revenue 1.17x 0.51x - - 17.1x 11.8x 9.61x 8.79x
EV / Revenue 3.17x 2.57x - - 57.3x 43.3x 35.3x 36.6x
EV / EBITDA - - - - - - - -
EV / EBIT 15x 13.5x - - 52.2x 43.5x 38x 43.8x
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% 0.73% 0.82% 0.89%
EPS 2 1.593 0.7933 - - - - - -
Distribution rate 21.8% 47.1% - - - - - -
Net sales 1 81,281 96,976 - - 6,047 7,221 8,862 9,695
EBITDA 23,602 - - - - - - -
EBIT 1 17,165 18,465 - - 6,634 7,187 8,233 8,105
Net income - - - - - - - -
Net Debt 1 163,238 199,678 222,488 219,741 243,370 227,587 227,395 269,670
Reference price 2 40.24 20.97 26.83 38.28 45.96 38.16 38.16 38.16
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

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
21.6x5.89x12.73x2.02% 176B
13.2x3.27x - 2.68% 143B
15.57x7.18x - 1.59% 97.79B
19.6x7.1x11.98x4.23% 94.99B
14.68x9.92x17x0.84% 83.56B
22.42x11.8x19.26x4.22% 75.86B
12.48x4.8x - 2.09% 45.79B
10.94x1.62x5.01x1.35% 43.89B
Average 16.31x 6.45x 13.20x 2.38% 95.06B
Weighted average by Cap. 17.16x 6.44x 13.66x 2.42%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Brookfield Corporation

Historical PBR trend

Valuation ratios - PBR - Brookfield Corporation

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Brookfield Corporation

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Brookfield Corporation


Year-on-year evolution of the Yield

Valuation ratios - Yield - Brookfield Corporation
  1. Stock Market
  2. Stocks
  3. BN Stock
  4. BN.PF.I Stock
  5. Valuation Brookfield Corporation