DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Brookfield Corporation (BN)

Financial Services | Asset Management

Today's Price

$37.98

Today's Fair Value

$31.43 -17.25%

Margin of Safety

-20.84%

Projected Value (5Y)

$50.62 +33.28%

Dividends Paid (5Y)

$1.43

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 11.57% | CAGR (5y): 5.76%

Diluted Shares Growth Rate

Regression: 0.8% | CAGR (5y): 0.48%

Dividend Growth Rate

Regression: 4.99% | CAGR (5y): -0.25%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.48x)

Discount Rate