Fair value (multi-method)
Four independent methods triangulate what BAM is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$3.63
Method range
$3.63 – $57.21
median $31.07
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $3.63 | -92.17% |
| Exit multiple | $55.78 | +20.19% |
| Analyst target | $57.21 | +23.27% |
| Graham number | $6.36 | -86.30% |
- Forward DCF$3.63
- Exit multiple$55.78
- Analyst target$57.21
- Graham number$6.36
Stock price
$46.41
FCF / share (TTM)
$0.21
3Y FCF CAGR
-22.3%
Fair value @ hist. growth
$0.55
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied FCF growth
44.1%
per year over your projection horizon
Margin of safety -8,305.3% vs hist-growth DCF
Historical 3Y CAGR
-22.3%
Your model implies
44.1%
Analyst consensus is EPS-only — no comparable FCF / share estimate to show on this basis.
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Undiscounted FCF per share over 10 years at -22% annual growth.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 9.0% | 40.2% | 39.3% | 38.4% | 37.4% | 36.3% |
| 10.0% | 42.9% | 42.1% | 41.3% | 40.5% | 39.6% |
| 11.0% | 45.5% | 44.8% | 44.1% | 43.3% | 42.5% |
| 12.0% | 47.9% | 47.3% | 46.7% | 46.0% | 45.3% |
| 13.0% | 50.3% | 49.7% | 49.2% | 48.5% | 47.9% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
PEG
3.41
Demanding vs growth
Net debt
$2.07B
Total debt − cash
Beta
1.26
Vs market benchmark
Frequently asked questions
Brookfield Asset Management (BAM) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation
- Buybacks0.94% TTM
- Dividend Profile4.05% yield
- Dividend Calculator
- Dividend Forecast
- Dividend Capture
- Stock Split History10 splits
How this company returns cash to shareholders — buybacks, dividends, and stock splits.