BBU.UN.TO
Brookfield Business Partners LP
Price:  
25.84 
CAD
Volume:  
32,793.00
Bermuda | Construction & Engineering
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BBU.UN.TO Intrinsic Value

%
Upside

As of 2024-05-26, the Intrinsic Value of Brookfield Business Partners LP (BBU.UN.TO) is 351.67 CAD. This BBU.UN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 25.84 CAD, the upside of Brookfield Business Partners LP is %.

The range of the Intrinsic Value is 126.42 - 953.87 CAD

25.84 CAD
Stock Price
351.67 CAD
Intrinsic Value
Intrinsic Value Details

BBU.UN.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 126.42 - 953.87 351.67 1261.0%
DCF (Growth 10y) 262.04 - 1,408.39 572.17 2114.3%
DCF (EBITDA 5y) 657.81 - 1,257.28 918.84 3455.9%
DCF (EBITDA 10y) 614.00 - 1,645.66 1,017.80 3838.8%
Fair Value 112.46 - 112.46 112.46 335.21%
P/E 106.97 - 667.62 361.10 1297.4%
EV/EBITDA 383.45 - 959.91 675.86 2515.6%
EPV (95.48) - 273.71 89.11 244.9%
DDM - Stable 4.25 - 10.01 7.13 -72.4%
DDM - Multi 20.37 - 48.23 29.46 14.0%

BBU.UN.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,720.70
Beta 1.40
Outstanding shares (mil) 143.99
Enterprise Value (mil) 59,144.57
Market risk premium 5.10%
Cost of Equity 57.76%
Cost of Debt 10.86%
WACC 11.29%