Brookfield Infrastructure Partners L.P. (BIP) Discounted Future Market Cap - Discounting Cash Flows
BIP
Brookfield Infrastructure Partners L.P.
BIP (NYSE)

Estimated Value

USD

Market Price USD

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

Discounted Future Market Cap

This model estimates the intrinsic value of a common share by projecting the Future Market Capitalization using the estimated PE Ratio and then discounting it to the Present using an Annual Required Rate of Return.

Interactive Assumptions

Discount Rate

Discount Rate

Discount Rate = Cost of Equity = Risk Free Rate + Beta * Market Premium

The cost of equity is the theoretical rate of return that an equity investment should generate. It is calculated using the CAPM formula.

Read More

↳ Beta

Beta

Beta is a value that measures the price fluctuations (volatility) of a stock with respect to fluctuations in the overall stock market.

↳ Risk Free Rate

Risk-Free Rate

The risk-free rate represents the interest an investor would expect from an absolutely risk-free investment over a specified period of time. By default, it is equal to the current yield of the U.S. 10 Year Treasury Bond.

↳ Market Premium

Market Premium

Market risk premium represents the excess returns over the risk-free rate that investors expect for taking on the incremental risks connected to the equities market.

Pe Ratio

Price to Earnings (PE) Ratio

Estimated Price to Earnings (PE) Ratio at the end of the projection period.

Future Market Cap = PE Ratio * Projected Net Income

Revenue Growth Rate

Revenue Growth Rate

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

Net Income Margin

Net Income Margin

Net Income expressed as a percentage of Revenue.

Historical Years

Historical Years

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

Projection Years

Projection Years

The number of years for projecting the analysis into the future.

Results

Present Value 337.7 USD
Estimated net income 2.51 Bil. USD
Estimated market capitalization 239.4 Bil. USD
Market capitalization discounted to present 155.9 Bil. USD
Shares Outstanding 461.6 Mil.
Earnings Per Share (EPS) 0.358 USD
Market Price 34.07 USD
Price to Earnings (PE) Ratio 147

Historical and forecasted data

Monetary values are in USD

Edit Chart Values 2025 2026 2027 2028 2029

amounts of USD except for #

2024 LTM 2025 2026 2027 2028 2029
Revenue 21,039 21,244 21,283 26,604 33,255 41,568 51,960
Revenue Growth Rate 17.33% 0.974% 1.16% 25% 25% 25% 25%
Net Income 57 181 1,029 1,287 1,609 2,011 2,513

amounts of USD except for #

Average LTM 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Revenue 10,347 21,244 21,039 17,931 14,427 11,537 8,885 6,597 4,652 3,535 2,115 1,855
Cost of Revenue 7,306 15,727 15,676 13,470 10,510 8,247 6,548 4,609 2,208 1,509 1,063 798
Gross Profit 3,041 5,517 5,363 4,461 3,917 3,290 2,337 1,988 2,444 2,026 1,052 1,057
Gross Margin 36.82% 25.97% 25.49% 24.88% 27.15% 28.52% 26.3% 30.13% 52.54% 57.31% 49.74% 56.98%
Operating Income 2,473 5,112 4,958 4,048 3,484 2,884 2,025 1,709 1,420 574 439 548
Operating Margin 24.1% 24.06% 23.57% 22.58% 24.15% 25% 22.79% 25.91% 30.52% 16.24% 20.76% 29.54%
Net Income 281.9 181 57 367 341 766 324 211 192 124 369 169
Net Margin 4.84% 0.852% 0.271% 2.05% 2.36% 6.64% 3.65% 3.2% 4.13% 3.51% 17.45% 9.11%

amounts of USD except for #

Average LTM 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Revenue 10,347 21,244 21,039 17,931 14,427 11,537 8,885 6,597 4,652 3,535 2,115 1,855
Revenue Growth Rate 25.74% 0.974% 17.33% 24.29% 25.05% 29.85% 34.68% 41.81% 31.6% 67.14% 14.02% -3.59%
Net Income 281.9 181 57 367 341 766 324 211 192 124 369 169
Net Margin 4.84% 0.852% 0.271% 2.05% 2.36% 6.64% 3.65% 3.2% 4.13% 3.51% 17.45% 9.11%
Net Income Growth Rate 37.12% 217.5% -84.47% 7.62% -55.48% 136.4% 53.55% 9.9% 54.84% -66.4% 118.3% 16.55%
Stockholders Equity 13,665 5,503 5,622 6,239 25,554 26,391 21,673 22,177 14,668 13,474 4,986 4,027
Equity Growth Rate 13.32% -2.12% -9.89% -75.59% -3.17% 21.77% -2.27% 51.19% 8.86% 170.2% 23.81% -36.3%
Return on Invested Capital (ROIC) 3.18% 4.29% 4.66% 3.31% 3.91% 3.68% 2.79% 2.39% 2.91% 1.59% 2.25% 3.21%
After-tax Operating Income 1,915 3,951 4,273 2,889 2,476 2,353 1,532 1,197 978.2 441.1 426.9 553.7
Income Tax Rate 20.26% 22.71% 13.82% 28.63% 28.94% 18.42% 24.35% 29.96% 31.11% 23.16% 2.76% -1.03%
Invested Capital 54,608 92,015 91,616 87,222 63,313 63,894 54,940 50,042 33,623 27,790 18,974 17,261
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