BBU.UN.TO Intrinsic
Value
As of 2024-12-04, the Intrinsic Value of Brookfield Business Partners LP (BBU.UN.TO) is
430.51 CAD. This BBU.UN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 36.39 CAD, the upside of Brookfield Business Partners LP is
1,083.10%.
The range of the Intrinsic Value is 203.44 - 962.98 CAD
430.51 CAD
Intrinsic Value
BBU.UN.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
203.44 - 962.98 |
430.51 |
1083.1% |
| DCF (Growth 10y) |
397.02 - 1,495.77 |
724.22 |
1890.2% |
| DCF (EBITDA 5y) |
730.40 - 1,502.92 |
1,063.86 |
2823.5% |
| DCF (EBITDA 10y) |
779.92 - 1,995.18 |
1,258.05 |
3357.1% |
| Fair Value |
146.13 - 146.13 |
146.13 |
301.56% |
| P/E |
161.68 - 692.93 |
412.33 |
1033.1% |
| EV/EBITDA |
348.56 - 950.08 |
682.33 |
1775.0% |
| EPV |
(65.96) - 257.49 |
95.77 |
163.2% |
| DDM - Stable |
7.52 - 14.79 |
11.15 |
-69.3% |
| DDM - Multi |
41.68 - 71.76 |
53.18 |
46.1% |
BBU.UN.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
5,239.80 |
| Beta |
1.40 |
| Outstanding shares (mil) |
143.99 |
| Enterprise Value (mil) |
60,617.21 |
| Market risk premium |
5.10% |
| Cost of Equity |
45.50% |
| Cost of Debt |
10.28% |
| WACC |
10.92% |