What is the intrinsic value of BN?
As of 2026-04-02, the Intrinsic Value of Brookfield Corp (BN) is
13.34 USD. This BN valuation is based on the model Peter Lynch Fair Value.
With the current market price of 40.74 USD, the upside of Brookfield Corp is
-67.26%.
Is BN undervalued or overvalued?
Based on its market price of 40.74 USD and our intrinsic valuation, Brookfield Corp (BN) is overvalued by 67.26%.
13.34 USD
Intrinsic Value
BN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(45.04) - 343.13 |
(8.20) |
-120.1% |
| DCF (Growth 10y) |
(61.00) - 140.32 |
(41.57) |
-202.0% |
| DCF (EBITDA 5y) |
(54.98) - (41.49) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(63.34) - (51.87) |
(1,234.50) |
-123450.0% |
| Fair Value |
13.34 - 13.34 |
13.34 |
-67.26% |
| P/E |
3.23 - 12.32 |
5.53 |
-86.4% |
| EV/EBITDA |
(10.36) - 59.93 |
21.70 |
-46.7% |
| EPV |
(41.97) - (13.53) |
(27.75) |
-168.1% |
| DDM - Stable |
3.02 - 9.14 |
6.08 |
-85.1% |
| DDM - Multi |
3.53 - 8.20 |
4.92 |
-87.9% |
BN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
99,808.11 |
| Beta |
1.20 |
| Outstanding shares (mil) |
2,449.88 |
| Enterprise Value (mil) |
343,178.12 |
| Market risk premium |
4.60% |
| Cost of Equity |
12.81% |
| Cost of Debt |
6.12% |
| WACC |
6.93% |