Brookfield Corp
NYSE:BN

Watchlist Manager
Brookfield Corp Logo
Brookfield Corp
NYSE:BN
Watchlist
Price: 47.33 USD 0.13% Market Closed
Market Cap: 117.2B USD

Relative Value

The Relative Value of one BN stock under the Base Case scenario is 49.05 USD. Compared to the current market price of 47.33 USD, Brookfield Corp is Undervalued by 3%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

BN Relative Value
Base Case
49.05 USD
Undervaluation 3%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
76
Median 3Y
0.5
Median 5Y
0.5
Industry
3.3
Forward
17.2
vs History
7
vs Industry
2
Median 3Y
71.9
Median 5Y
40.8
Industry
15.6
Forward
16.7
vs History
0
vs Industry
21
Median 3Y
6.5
Median 5Y
5.9
Industry
10.2
vs History
33
vs Industry
26
Median 3Y
5
Median 5Y
5
Industry
12
vs History
0
vs Industry
28
Median 3Y
1
Median 5Y
1
Industry
1.4
vs History
0
vs Industry
49
Median 3Y
2.8
Median 5Y
2.6
Industry
5
Forward
56.5
vs History
36
vs Industry
28
Median 3Y
12.3
Median 5Y
11.8
Industry
7.4
vs History
0
vs Industry
42
Median 3Y
9.2
Median 5Y
9.4
Industry
14.2
Forward
12.7
vs History
0
vs Industry
30
Median 3Y
13.5
Median 5Y
14.1
Industry
14.9
Forward
64.6
vs History
19
vs Industry
8
Median 3Y
31.6
Median 5Y
28.6
Industry
12.7
vs History
vs Industry
Median 3Y
-23.9
Median 5Y
-24
Industry
13.6
vs History
0
vs Industry
50
Median 3Y
0.6
Median 5Y
0.6
Industry
1

Multiples Across Competitors

BN Competitors Multiples
Brookfield Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Brookfield Corp
NYSE:BN
106.3B USD 1.4 127.9 11.7 17.8
US
Blackstone Inc
NYSE:BX
196.2B USD 14.9 72.4 31.2 31.4
US
BlackRock Inc
NYSE:BLK
179.4B USD 7.8 29.4 21.2 23.9
US
KKR & Co Inc
NYSE:KKR
117B USD 6.5 51.8 368.9 368.9
ZA
Ninety One Ltd
JSE:NY1
88.7B Zac 0 0 0 0
US
Bank of New York Mellon Corp
NYSE:BK
85.3B USD 4.2 16.1 80.2 0
CA
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
116.7B CAD 23.9 42 45 45.7
CA
Brookfield Asset Management Inc
NYSE:BAM
83.9B USD 23.9 41.9 45 45.7
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
72.2B EUR 23.8 41.9 44.9 45.7
LU
Reinet Investments SCA
JSE:RNI
81.5B Zac 0 0 0 0
US
Ameriprise Financial Inc
NYSE:AMP
47.3B USD 2.6 13 13.7 13.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Brookfield Corp
NYSE:BN
Average EV/EBITDA: 73.5
11.7
-22%
N/A
US
Blackstone Inc
NYSE:BX
31.2
18%
1.7
US
BlackRock Inc
NYSE:BLK
21.2
19%
1.1
US
KKR & Co Inc
NYSE:KKR
368.9
134%
2.8
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
US
Bank of New York Mellon Corp
NYSE:BK
80.2
N/A N/A
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
45
243%
0.2
CA
Brookfield Asset Management Inc
NYSE:BAM
45
243%
0.2
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
44.9
243%
0.2
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A
US
Ameriprise Financial Inc
NYSE:AMP
13.7
4%
3.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Brookfield Corp
NYSE:BN
Average EV/EBIT: 74.1
17.8
-28%
N/A
US
Blackstone Inc
NYSE:BX
31.4
22%
1.4
US
BlackRock Inc
NYSE:BLK
23.9
18%
1.3
US
KKR & Co Inc
NYSE:KKR
368.9
126%
2.9
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
US
Bank of New York Mellon Corp
NYSE:BK
Not Available N/A N/A
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
45.7
237%
0.2
CA
Brookfield Asset Management Inc
NYSE:BAM
45.7
237%
0.2
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
45.7
237%
0.2
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A
US
Ameriprise Financial Inc
NYSE:AMP
13.7
1%
13.7