Company Valuation: Brookfield Infrastructure Partners L.P.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 18,558 14,202 14,553 14,680 16,023 17,929 - -
Change - -23.47% 2.47% 0.87% 9.15% 11.89% - -
Enterprise Value (EV) 1 36,060 33,390 58,511 63,703 77,320 67,481 69,364 74,047
Change - -7.4% 75.23% 8.87% 21.38% -12.73% 2.79% 6.75%
P/E 34.9x 221x 225x 795x 38.6x 33.8x 24.9x -
PBR 2.64x 2.26x - 2.61x 4.89x 3.4x 2.82x 2.35x
PEG - -2.5x - -11.1x 0x 1.2x 0.7x -
Capitalization / Revenue 1.61x 0.98x 0.81x 0.7x 0.69x 0.94x 1x 0.94x
EV / Revenue 3.13x 2.31x 3.26x 3.03x 3.35x 3.53x 3.85x 3.9x
EV / EBITDA 14.7x 11x 16.3x 15.7x 18.1x 14.5x 13.4x 12.9x
EV / EBIT 12.5x 9.58x 14.5x 12.8x 13.3x 16x 16.4x 16.3x
EV / FCF 45.6x 29.5x 33.4x 222x 289x 45x 19.9x 14.6x
FCF Yield 2.19% 3.39% 3% 0.45% 0.35% 2.22% 5.04% 6.84%
Dividend per Share 2 1.36 1.44 1.53 1.62 1.72 1.82 1.933 2.049
Rate of return 3.35% 4.65% 4.86% 5.1% 4.95% 4.65% 4.93% 5.23%
EPS 2 1.16 0.14 0.14 0.04 0.9 1.16 1.575 -
Distribution rate 117% 1,029% 1,093% 4,050% 191% 157% 123% -
Net sales 1 11,537 14,427 17,931 21,039 23,100 19,103 17,997 18,996
EBITDA 1 2,451 3,032 3,591 4,064 4,267 4,656 5,159 5,748
EBIT 1 2,884 3,484 4,048 4,958 5,798 4,227 4,237 4,552
Net income 1 556 407 432 391 1,091 -812 -746 1,157
Net Debt 1 17,502 19,188 43,958 49,023 61,297 49,552 51,435 56,118
Reference price 2 40.54 30.99 31.49 31.79 34.74 39.18 39.18 39.18
Nbr of stocks (in thousands) 457,772 458,283 462,151 461,771 461,240 457,607 - -
Announcement Date 02/02/22 02/02/23 01/02/24 30/01/25 29/01/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
33.78x3.53x14.49x4.65% 17.93B
23.86x - - -.--% 1,059B
23.24x1.87x11.59x1.25% 130B
20.79x3.64x12.45x2.02% 82.99B
23.94x5.2x17.72x2.41% 78.17B
29.58x2.08x15.48x0.82% 76.1B
31.89x3.99x17.36x3.47% 71.66B
22x1.68x12.33x1.24% 67.62B
39.15x2.66x13.78x2.94% 24.18B
Average 27.58x 3.08x 14.40x 2.09% 178.66B
Weighted average by Cap. 24.55x 2.98x 14.17x 0.66%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. BIP Stock
  4. Valuation Brookfield Infrastructure Partners L.P.