Brookfield Finance Inc. 4.50% P (BNJ) Two-Stage Excess Return Model - Discounting Cash Flows
Brookfield Finance Inc. 4.50% P
BNJ (NYSE)

Estimated Value

USD

Market Price USD

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

Two-Stage Excess Return Model

Used to estimate the value of companies based on two stages of growth. An initial period of high growth, represented by [Sum of discounted excess returns in Growth Stage], followed by a period of stable growth, represented by [Discounted excess return in terminal stage]. Excess Return models are better suited to calculate the intrinsic value of a financial company than an enterprise valuation model (such as the Discounted Free Cash Flow Model).

Read more: GitHub Documentation

Interactive Assumptions

Results

Estimated Value 57.2 USD
Book value of equity invested 30.1 USD
Sum of discounted excess returns in Growth Stage 3.78 USD
Terminal stage EPS 4.5 USD
Terminal stage Book Value 46.89 USD
Terminal stage Equity Cost 3.5 USD
Discounted excess return in terminal stage 23.32 USD
Excess Returns in the Terminal Stage 33.42 USD
Terminal Cost of Equity (the discount rate) 7.46%
Terminal year's excess return 1 USD
Average historical Return on Equity 9.61%
Average historical Payout Ratio 133%
Payout Ratio in stable stage 53.58%
Yield of the U.S. 10 Year Treasury Bond 4.46%

Historical and Forecasted Data

In USD

Edit Chart Values 2025 2026 2027 2028 2029

amounts of USD except for #

2024 LTM 2025 2026 2027 2028 2029
Beginning Book Value 29.37 43.77 43.77 43.05 43.0 43.61 44.89
Ending Book Value 43.77 30.1 43.05 43.0 43.61 44.89 46.89
EPS 0.58 0.491 4.21 4.14 4.13 4.19 4.31
Return on Equity 1.4% 1.33% 9.61% 9.61% 9.61% 9.61% 9.61%
Dividend per Share 0.844 0.844 4.92 4.19 3.53 2.91 2.31
Payout Ratio 145.5% 171.9% 117.1% 101.2% 85.34% 69.46% 53.58%
Retained Earnings -0.264 -0.353 -0.719 -0.05 0.606 1.28 2.0
Equity Cost 2.19 3.27 3.27 3.21 3.21 3.26 3.35
Cost of Equity 7.46% 7.46% 7.46% 7.46% 7.46% 7.46% 7.46%
Excess Return -1.61 -2.78 0.938 0.922 0.921 0.934 0.962
Discounted Excess Return
0.872 0.799 0.742 0.7 0.671

amounts of USD except for #

Average LTM 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Net Income 3,188 612 641 1,130 5,195 12,388 707 5,354 3,584 1,462 1,651 2,341
Total Stockholders Equity 37,072 45,263 45,977 45,777 43,753 46,355 35,838 35,013 29,815 28,244 26,453 25,307
Return on Equity 9.61% 1.33% 1.4% 2.58% 11.21% 34.57% 2.02% 17.96% 12.69% 5.53% 6.52% 9.88%
Dividends Paid to Common Shareholders 1,414 1,269 886.5 1,746 1,756
Payout Ratio 122.9% 171.9% 145.5% 180.6% 33.84% 117.1% 117.1% 117.1% 117.1% 117.1% 117.1% 117.1%
Shares Outstanding 1,447 1,504 1,050 1,558 1,568 1,536 1,511 1,453 1,436 1,438 1,438 1,425
Earnings per Share 2.11 0.491 0.58 0.62 3.31 8.06 0.47 3.69 2.5 0.91 1.05 1.55
Dividend per Share 0.982 0.844 0.844 1.12 1.12
Dividend Growth Rate -24.64% 0% -24.64% 0%
Book Value 25.97 30.1 43.77 29.37 27.91 30.17 23.71 24.1 20.76 19.64 18.39 17.76
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