Brookfield Corporation (BN) Nathan Winklepleck, CFA's Nathan's Discounted Free Cash Flow - Discounting Cash Flows
BN
Brookfield Corporation
BN (NYSE)

Estimated Value

USD

Market Price USD

* 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 162.3 Bil. USD
Discounted Terminal Value 73.85 Bil. USD
Sum of Discounted Free Cash Flow 31.6 Bil. USD
Enterprise Value 105.5 Bil. USD
Cash and Equivalents 16.68 Bil. USD
Total Debt 263 Bil. USD
Equity Value -140.8 Bil. USD
Shares Outstanding 2.24 Bil. USD
Estimated Value per Share -62.75 USD
Yield of the U.S. 10 Year Treasury Note 4.19%
Average Cash from Operating Activities Margin 10.5%
Average Capital Expenditure Margin -7.67%

Monetary values in USD

Edit Chart Values 2025-12-31 2026-12-31 2027-12-31 2028-12-31 2029-12-31 2030-12-31 2031-12-31 2032-12-31 2033-12-31 2034-12-31

Monetary values in USD

amounts except #

2025
Dec 31
2026
Dec 31
2027
Dec 31
2028
Dec 31
2029
Dec 31
2030
Dec 31
2031
Dec 31
2032
Dec 31
2033
Dec 31
2034
Dec 31
Revenue 99,457 113,747 128,643 143,853 159,031 173,787 187,702 200,342 211,286 220,138
Revenue Growth Rate 15.64% 14.37% 13.1% 11.82% 10.55% 9.28% 8.01% 6.73% 5.46% 4.19%
Operating Cash Flow 10,443 11,943 13,508 15,105 16,698 18,248 19,709 21,036 22,185 23,115
Operating Cash Flow Margin 10.5% 10.5% 10.5% 10.5% 10.5% 10.5% 10.5% 10.5% 10.5% 10.5%
Capital Expenditure -7,628 -8,724 -9,867 -11,034 -12,198 -13,329 -14,397 -15,366 -16,206 -16,885
Capital Expenditure Margin -7.67% -7.67% -7.67% -7.67% -7.67% -7.67% -7.67% -7.67% -7.67% -7.67%
Free Cash Flow 2,815 3,219 3,641 4,071 4,501 4,918 5,312 5,670 5,979 6,230
Free Cash Flow Margin 2.83% 2.83% 2.83% 2.83% 2.83% 2.83% 2.83% 2.83% 2.83% 2.83%
Compounded Discount Rate 0% 7.98% 16.82% 26.42% 36.77% 47.97% 60.09% 73.24% 87.43% 102.8%
Discounted Free Cash Flow 2,815 2,981 3,116 3,220 3,291 3,324 3,318 3,273 3,190 3,072

Monetary values in USD

amounts except #

Average LTM
Jan 09
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
2020
Dec 31
2019
Dec 31
2018
Dec 31
2017
Dec 31
2016
Dec 31
2015
Dec 31
Revenue 63,387 74,370 86,006 95,924 92,769 75,731 62,752 67,826 56,771 40,786 24,411 19,913
Revenue Growth Rate 15.64% -13.53% -10.34% 3.4% 22.5% 20.68% -7.48% 19.47% 39.19% 67.08% 22.59% 8.43%
Cost of Revenue 50,067 48,711 67,936 81,409 78,511 64,000 47,386 52,728 45,519 32,388 17,718 14,433
Gross Profit 13,320 25,659 18,070 14,515 14,258 11,731 15,366 15,098 11,252 8,398 6,693 5,480
Gross Margin 22.15% 34.5% 21.01% 15.13% 15.37% 15.49% 24.49% 22.26% 19.82% 20.59% 27.42% 27.52%
Operating Income 10,723 17,903 17,994 14,446 14,136 11,615 9,474 10,124 8,046 5,958 4,581 3,679
Operating Margin 16.97% 24.07% 20.92% 15.06% 15.24% 15.34% 15.1% 14.93% 14.17% 14.61% 18.77% 18.48%
Net Income 1,864 996 641 1,130 2,056 3,966 -134 2,807 3,584 1,462 1,651 2,341
Net Margin 3.91% 1.34% 0.745% 1.18% 2.22% 5.24% -0.214% 4.14% 6.31% 3.58% 6.76% 11.76%
Cash from Operating Activities 6,336 9,777 7,206 6,586 8,404 7,805 8,782 6,475 4,896 4,149 3,046 2,568
Cash from Operating Activities Margin 10.5% 13.15% 8.38% 6.87% 9.06% 10.31% 13.99% 9.55% 8.62% 10.17% 12.48% 12.89%
Capital Expenditure -5,332 -12,588 -10,636 -8,217 -6,949 -6,820 -4,224 -3,124 -1,862 -1,751 -1,454 -1,026
Free Cash Flow 1,004 -2,811 -3,430 -1,631 1,455 984.3 4,558 3,351 3,034 2,398 1,592 1,542
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