Valuation Brookfield Infrastructure Partners L.P.

Equities

Market Closed - Nyse Other stock markets 16:00:02 2025-12-12 EST			5-day change	1st Jan Change
34.75 ^USD	-1.00%		-2.39%	+9.31%

11-28	Brookfield Infrastructure Partners L.P. authorizes a Buyback Plan.	CI
11-28	Brookfield Infrastructure Partners L.P. announces an Equity Buyback for 23,062,017 shares, representing 5% of its issued share capital.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	14,591	18,558	14,202	14,553	14,680	16,028	-	-
Change	-	27.19%	-23.47%	2.47%	0.87%	9.19%	-	-
Enterprise Value (EV) ¹	29,076	36,060	33,390	58,511	63,703	65,968	63,997	68,408
Change	-	24.02%	-7.4%	75.23%	8.87%	3.56%	-2.99%	6.89%
P/E ratio	141x	34.9x	221x	225x	795x	77.2x	-37.2x	-
PBR	2.71x	2.64x	2.26x	-	2.61x	3.48x	3.42x	3.2x
PEG	-	0x	-2.5x	-	-11.1x	0x	0x	-
Capitalization / Revenue	1.64x	1.61x	0.98x	0.81x	0.7x	0.77x	0.97x	0.92x
EV / Revenue	3.27x	3.13x	2.31x	3.26x	3.03x	3.18x	3.89x	3.94x
EV / EBITDA	14.6x	14.7x	11x	16.3x	15.7x	15.5x	13.2x	13x
EV / EBIT	14.4x	12.5x	9.58x	14.5x	12.8x	13.1x	16.8x	16.9x
EV / FCF	26.3x	45.6x	29.5x	33.4x	222x	61x	41.2x	14.4x
FCF Yield	3.8%	2.19%	3.39%	3%	0.45%	1.64%	2.43%	6.95%
Dividend per Share ²	1.293	1.36	1.44	1.53	1.62	1.72	1.822	1.932
Rate of return	3.93%	3.35%	4.65%	4.86%	5.1%	4.95%	5.24%	5.56%
EPS ²	0.2333	1.16	0.14	0.14	0.04	0.45	-0.9349	-
Distribution rate	554%	117%	1,029%	1,093%	4,050%	382%	-195%	-
Net sales ¹	8,885	11,537	14,427	17,931	21,039	20,721	16,442	17,354
EBITDA ¹	1,993	2,451	3,032	3,591	4,064	4,262	4,843	5,260
EBIT ¹	2,025	2,884	3,484	4,048	4,958	5,020	3,812	4,050
Net income ¹	141	556	407	432	391	356	-740	-
Net Debt ¹	14,485	17,502	19,188	43,958	49,023	49,940	47,969	52,380
Reference price ²	32.93	40.54	30.99	31.49	31.79	34.75	34.75	34.75
Nbr of stocks (in thousands)	443,039	457,772	458,283	462,151	461,771	461,240	-	-
Announcement Date	2/3/21	2/2/22	2/2/23	2/1/24	1/30/25	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BROOKFIELD INFRASTRUCTURE PARTNERS L.P.	77.22x	3.18x	15.48x	4.95%	16.03B
BERKSHIRE HATHAWAY INC.	17.71x	-	-	-.--%	1,077B
HITACHI, LTD.	28.27x	2.19x	14.35x	0.96%	146B
HONEYWELL INTERNATIONAL INC.	19.59x	3.55x	14.1x	2.38%	123B
3M COMPANY	24.95x	4.01x	14.17x	1.74%	89.72B
MITSUBISHI HEAVY INDUSTRIES, LTD.	49.89x	2.76x	24.8x	0.61%	89.67B
ILLINOIS TOOL WORKS INC.	24.67x	5.15x	17.84x	2.37%	74.85B
MITSUBISHI ELECTRIC CORPORATION	26.5x	1.63x	13.64x	1.16%	62.97B
JARDINE MATHESON HOLDINGS LIMITED	13.48x	0.84x	5.29x	3.29%	20.68B
Average	31.36x	2.92x	14.96x	1.94%	188.87B
Weighted average by Cap.	21.97x	3.08x	15.86x	0.61%