Hi, Shrewd!        Login  
Shrewd'm.com 
A merry & shrewd investing community
Best Of BNBest OfAll BoardsThe Shrewd’m WeeklyLearn to InvestHow to Become Shrewd
Search
Shrewd'm.com Merry shrewd investors
Search
Best Of BNBest OfAll BoardsThe Shrewd’m WeeklyLearn to InvestHow to Become Shrewd


The week's question
In December 2024, in the thread "Re: BRK: Why Not XOM?", BreckHutHigh asked the members: "What about the long road trips with kids?" This week it is put to everyone again. The button below opens the small thread re-asking it - read what others have said so far, then give your own answer as an ordinary reply.
Answer this questionContinue to Shrewd'mThis note won't appear again
Stocks A to Z / Stocks B / Brookfield Corporation (BN)
Unthreaded | Threaded | Whole Thread (15) |
Author: rrr12345   😊 😞
Number: of 574 
Subject: Re: BN and BAM valuations
Date: 12/18/22 8:27 AM
Post New | Post Reply | Report Post | Recommend It!
No. of Recommendations: 2
Thank you, ultimatespinach. I think I may be finally starting to get my head around where the value lies (pun intended).

I updated bjlkeng's conservative Q2 estimate for the value of the old BAM using Q3 data. BJlkeng's value estimate was posted on The Motley Fool Brookfield Asset Management discussion board on August 16th.

discussion.fool.com - Conservative valuation

Bjlkeng got a value/share of $45.37, or a total value of $74.4B. $36.9B was the net value of the invested capital using IFRS figures. $37.5B was the value of the fee related earnings (FRE) and the 5-year average net carried interest, both valued at a multiple of 15x. Updating the numbers using BAM's supplemental data for Q3, I get a value of $45.35 per share, or $74.3B total value. $35.7B is the net value of the invested capital using IFRS figures. $38.7B was the value of the fee related earnings (15*$2.031B) plus the 5-year average net carried interest (I used bjlkeng's Q2 value for the 5-year average net carried interest).

If I did my algebra right (big if), then post-split BN should be worth 1x the invested capital plus 0.75x the value of the FRE plus carried interest, or $35.7B + 0.75*$38.7B = $64B, as compared to a market cap as of 12/16/22 of $53.2B. That would imply that BN is about 18% undervalued. The new BAM should be worth the value of the FRE and the carried interest, or $38.7B, as compared to a market cap as of 12/16/22 of $44.6B. That would imply that BAM is about 15% overvalued.

I don't doubt that fee related earnings will grow faster than net invested capital, which one could argue makes BAM the better investment compared to BAM. However, BN appears to be cheaper relative to fair value than BAM, and BN is the boss. BN decides the strategy, the investments and the fees, and they also own 75% of BAM.

I look forward to seeing the value estimates of other board members who know BN and BAM much better than I do.
Post New | Post Reply | Report Post | Recommend It!
Print the post
Members reply directly to rrr12345 here — and replies get answered. Reading is free; so is joining the conversation. Join Shrewd'm »
This community has written 569 posts about Brookfield Corporation. The article-length ones it recommended most:
BN fair value · 26 recs · 2023
Lotta talk, not much action · 21 recs · 2023
Plan value versus price · 20 recs · 2024
Convergence · 19 recs · 2023
Value versus price · 15 recs · 2024
Unthreaded | Threaded | Whole Thread (15) |


Announcements
Brookfield Corporation FAQ
Contact Shrewd'm
Contact the developer of these message boards.

Best Of BN | Best Of | Favourites & Replies | All Boards | Followed Shrewds | Open Questions | Moving a community