Brookfield Asset Management Inc. (BAM-A.TO) Nathan Winklepleck, CFA's Nathan's Discounted Free Cash Flow - Discounting Cash Flows
BAM-A.TO
Brookfield Asset Management Inc.
BAM-A.TO (TSX)

Estimated Value

CAD

Market Price CAD

* Values are not guaranteed, please do your own
research before making investment decisions.

Nathan's Discounted Free Cash Flow Model

The Discounted Free Cash Flow (DCF) model calculates the value of a company by estimating its future Free Cash Flows to the Firm (FCFF) and discounting them to their present value. The value of a share is then derived by adjusting for net debt and dividing by the number of shares outstanding.

Check out Nathan's YouTube Channel

Interactive Assumptions

Discount Rate

Discount Rate

Discount Rate = 10 Year Treasury Note Yield + 4%

Growth In Perpetuity

Growth in Perpetuity

The rate at which the company's free cash flow is assumed to grow indefinitely. By default, this rate equals the yield of the U.S. 10-Year Treasury Bond.

Historical Years

Historical Years

The number of years of historical data used to calculate averages and trends for analysis.

Projection Years

Projection Years

The number of years into the future for which the analysis projects financial performance and metrics.

Revenue Growth Rate

Revenue Growth Rate

The annual growth rate applied to projected revenue, starting from the second projection year onward.

Operating Cash Flow Margin

Operating Cash Flow Margin

Projected Operating Cash Flow = Projected Revenue * Operating Cash Flow Margin

This margin represents the percentage of revenue used to estimate future Operating Cash Flow.

Capital Expenditure Margin

Capital Expenditure Margin

Projected Free Cash Flow = Projected Operating Cash Flow - Projected Revenue * Capital Expenditure Margin

This margin is used to estimate future capital expenditures as a percentage of revenue, which in turn is subtracted from Operating Cash Flow to calculate Free Cash Flow.

Results

Terminal Value 301.4 Bil. CAD
Discounted Terminal Value 139.4 Bil. CAD
Sum of Discounted Free Cash Flow 68.13 Bil. CAD
Enterprise Value 207.5 Bil. CAD
Cash and Equivalents 15.63 Bil. CAD
Total Debt 282.7 Bil. CAD
Equity Value -59.6 Bil. CAD
Shares Outstanding 1.61 Bil. CAD
Estimated Value per Share -36.99 CAD
Yield of the U.S. 10 Year Treasury Note 4.02%
Average Cash from Operating Activities Margin 10.95%
Average Capital Expenditure Margin -7.29%

Monetary values in CAD

Edit Chart Values 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31 2027-12-31 2028-12-31 2029-12-31 2030-12-31 2031-12-31

Monetary values in CAD

amounts except #

2022
Dec 31
2023
Dec 31
2024
Dec 31
2025
Dec 31
2026
Dec 31
2027
Dec 31
2028
Dec 31
2029
Dec 31
2030
Dec 31
2031
Dec 31
Revenue 116,503 139,495 164,285 190,253 216,588 242,314 266,335 287,506 304,711 316,961
Revenue Growth Rate 21.7% 19.74% 17.77% 15.81% 13.84% 11.88% 9.91% 7.95% 5.98% 4.02%
Operating Cash Flow 12,757 15,275 17,989 20,833 23,716 26,533 29,164 31,482 33,366 34,707
Operating Cash Flow Margin 10.95% 10.95% 10.95% 10.95% 10.95% 10.95% 10.95% 10.95% 10.95% 10.95%
Capital Expenditure -8,497 -10,173 -11,981 -13,875 -15,796 -17,672 -19,424 -20,968 -22,223 -23,116
Capital Expenditure Margin -7.29% -7.29% -7.29% -7.29% -7.29% -7.29% -7.29% -7.29% -7.29% -7.29%
Free Cash Flow 4,260 5,101 6,008 6,958 7,921 8,861 9,740 10,514 11,143 11,591
Free Cash Flow Margin 3.66% 3.66% 3.66% 3.66% 3.66% 3.66% 3.66% 3.66% 3.66% 3.66%
Compounded Discount Rate 0% 0% 0% 0% 6.7% 15.26% 24.53% 34.52% 45.31% 56.96%
Discounted Free Cash Flow 4,260 5,101 6,008 6,958 7,423 7,688 7,821 7,816 7,669 7,385

Monetary values in CAD

amounts except #

Average LTM
Feb 27
2021
Dec 31
2020
Dec 31
2019
Dec 31
2018
Dec 31
2017
Dec 31
2016
Dec 31
2015
Dec 31
2014
Dec 31
2013
Dec 31
2012
Dec 31
Revenue 58,050 123,587 95,729 80,046 88,006 77,470 51,306 32,796 27,534 21,327 22,154 18,600
Revenue Growth Rate 21.7% 29.1% 19.59% -9.04% 13.6% 51% 56.44% 19.11% 29.11% -3.73% 19.11% 14.41%
Cost of Revenue 45,799 103,526 80,900 60,446 68,416 62,116 40,742 23,804 19,957 15,234 14,813 13,837
Gross Profit 12,251 20,061 14,829 19,601 19,590 15,355 10,564 8,992 7,577 6,092 7,341 4,763
Gross Margin 23.74% 16.23% 15.49% 24.49% 22.26% 19.82% 20.59% 27.42% 27.52% 28.57% 33.13% 25.61%
Operating Income 9,752 20,302 17,563 12,214 13,263 11,122 7,614 6,278 5,234 4,385 5,793 3,507
Operating Margin 18% 16.43% 18.35% 15.26% 15.07% 14.36% 14.84% 19.14% 19.01% 20.56% 26.15% 18.85%
Net Income 4,576 11,781 15,659 -170.9 3,642 4,891 1,839 2,218 3,237 3,612 2,255 1,373
Net Margin 8.43% 9.53% 16.36% -0.214% 4.14% 6.31% 3.58% 6.76% 11.76% 16.94% 10.18% 7.38%
Cash from Operating Activities 6,071 10,997 9,953 10,640 8,211 7,040 5,038 4,142 3,855 2,989 2,423 1,489
Cash from Operating Activities Margin 10.95% 8.9% 10.4% 13.29% 9.33% 9.09% 9.82% 12.63% 14% 14.02% 10.94% 8.01%
Capital Expenditure -3,922 -10,581 -8,698 -5,118 -3,961 -2,677 -2,126 -1,978 -1,540 -1,275 -1,666 -3,526
Free Cash Flow 2,148 415.9 1,255 5,522 4,249 4,363 2,912 2,164 2,315 1,714 757.2 -2,036
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program