DCF Calculator

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

Brookfield Corporation (BN)

Financial Services | Asset Management

Today's Price

$39.28

Today's Fair Value

$30.80 -21.59%

Margin of Safety

-27.53%

Projected Value (5Y)

$49.60 +26.27%

Dividends Paid (5Y)

$1.44

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 11.57% | CAGR (5y): 5.76%

Diluted Shares Growth Rate

Regression: 0.8% | CAGR (5y): 0.48%

Dividend Growth Rate

Regression: 5.33% | CAGR (5y): -0.25%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.47x)

Discount Rate