Ticker League

Fair Value for Brookfield Asset Management (BAM)

See growth priced into Brookfield Asset Management (BAM): reverse DCF, implied rate vs history and analysts, FCF view. Free intrinsic value calculator for education.

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

Above fair value
-1,177.64% vs current price $46.41

Method range

$3.63 $57.21

median $31.07

Methods disagree

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 “—”.

  • 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

Premium vs DCF

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.

Discount rate (cost of equity proxy)11.0%
Terminal growth2.50%
Projection years10 yr
FCF growth per year (supplemental projection)-22%

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 →↓ Discount1.5%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%
Color≤ historical CAGRModerate premiumHigh premium (≥ 15pp above hist)Your inputs

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.

P/EToday34.0
5Y low5.9
Median34.0
5Y high40.7
P/SToday13.3
5Y low3.1
Median4.6
5Y high15.2
EV/EBITDAToday19.7
5Y low4.0
Median6.0
5Y high24.9

PEG

3.41

Demanding vs growth

Net debt

$2.07B

Total debt − cash

Beta

1.26

Vs market benchmark

Frequently asked questions