DCF Calculator

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

Brookfield Asset Management Ltd. (BAM)

Financial Services | Asset Management

Today's Price

$48.26

Today's Fair Value

$44.75 -7.27%

Margin of Safety

-7.84%

Projected Value (5Y)

$72.07 +49.34%

Dividends Paid (5Y)

$16.95

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 31.45% | CAGR (5y): -1.98%

Diluted Shares Growth Rate

Regression: 47.06% | CAGR (5y): 42.16%

Dividend Growth Rate

Regression: 25.87% | CAGR (5y): 26.43%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 7.61x)

Discount Rate