As of 2025-10-19, the Intrinsic Value of Brookfield Asset Management Inc (BAM) is 33.16 USD. This BAM valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 54.20 USD, the upside of Brookfield Asset Management Inc is -38.80%.
The range of the Intrinsic Value is 27.51 - 35.43 USD
Based on its market price of 54.20 USD and our intrinsic valuation, Brookfield Asset Management Inc (BAM) is overvalued by 38.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (44.40) - (16.28) | (23.46) | -143.3% |
| DCF (Growth 10y) | (283.92) - (910.98) | (443.40) | -918.1% |
| DCF (EBITDA 5y) | 27.51 - 35.43 | 33.16 | -38.8% |
| DCF (EBITDA 10y) | 518.60 - 756.12 | 663.66 | 1124.5% |
| Fair Value | 21.46 - 21.46 | 21.46 | -60.40% |
| P/E | 8.38 - 68.33 | 31.26 | -42.3% |
| EV/EBITDA | 11.12 - 21.29 | 15.77 | -70.9% |
| EPV | (0.86) - (0.78) | (0.82) | -101.5% |
| DDM - Stable | 8.17 - 30.61 | 19.39 | -64.2% |
| DDM - Multi | 115.91 - 316.21 | 167.33 | 208.7% |
| Market Cap (mil) | 88,767.13 |
| Beta | 1.86 |
| Outstanding shares (mil) | 1,637.77 |
| Enterprise Value (mil) | 90,527.13 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.94% |
| Cost of Debt | 4.25% |
| WACC | 8.92% |