Projected Income Statement: Brookfield Asset Management Ltd.

Forecast Balance Sheet: Brookfield Asset Management Ltd.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Net Debt 1 - - -2,667 -404 -1,583 -813 -1,839
Change - - - 84.85% -291.83% 46.02% -126.2%
Announcement Date 10/02/22 - 07/02/24 12/02/25 04/02/26 - -
1USD in Million
Estimates

Cash Flow Forecast: Brookfield Asset Management Ltd.

Fiscal Period: December 2025 2026 2027
CAPEX 1 48 60 69
Change - 25% 15%
Free Cash Flow (FCF) 1 - - -
Change - - -
Announcement Date - - -
1USD in Million
Estimates

Forecast Financial Ratios: Brookfield Asset Management Ltd.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027

Profitability

       
EBITDA Margin (%) - - - 61.03% 64.4% 57.47% 57.5%
EBIT Margin (%) - 72.94% 64.4% 60.68% 62.99% 57.98% 58.82%
EBT Margin (%) - - - - - - -
Net margin (%) - 50.94% 45.27% 54.47% 51.59% 57.44% 58.43%
FCF margin (%) - - - - - - -
FCF / Net Income (%) - - - - - - -

Profitability

       
ROA - - 33.97% 16.61% 17.27% 19.12% 20.91%
ROE - - 19.74% 25.7% 29.94% 35.31% 37.99%

Financial Health

       
Leverage (Debt/EBITDA) - - - - - - -
Debt / Free cash flow - - - - - - -

Capital Intensity

       
CAPEX / Current Assets (%) - - - - 0.9% 0.96% 0.97%
CAPEX / EBITDA (%) - - - - 1.63% 1.68% 1.68%
CAPEX / FCF (%) - - - - - - -

Items per share

       
Cash flow per share 1 - - - - - - -
Change - - - - - - -
Dividend per Share 1 - - 1.28 1.52 1.76 1.953 2.201
Change - - - 18.75% 15.81% 10.95% 12.72%
Book Value Per Share 1 - - - 11.04 5.539 5.956 6.685
Change - - - - -49.82% 7.52% 12.25%
EPS 1 2.39 1.17 1.12 1.33 1.52 2.007 2.38
Change - -51.05% -4.27% 18.75% 14.29% 21.67% 18.59%
Nbr of stocks (in thousands) - - - - 1,612,451 1,612,451 1,612,451
Announcement Date 10/02/22 - 07/02/24 12/02/25 04/02/26 - -
1USD
Estimates
2025 2026 *
P/E ratio 34.5x 26.2x
PBR 9.5x 8.84x
EV / Sales 17.2x 13.5x
Yield 3.34% 3.71%

EPS & Dividend

Y-o-Y evolution of P/E

Year-on-year evolution of the Yield

Trader
Investor
Global
Quality
ESG MSCI
A
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
17
Last Close Price
52.64USD
Average target price
61.78USD
Spread / Average Target
+17.36%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Equities
  3. BAM Stock
  4. Financials Brookfield Asset Management Ltd.