Discounted Cash Flow
Brookfield Infrastructure Corp. Foreign
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
| Dividends | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2018 | $1.1b | $422.0m | $773.5m | 37.2% | — |
| 2019 | $1.2b (3.7%) | $414.0m (-1.9%) | $786.6m (1.7%) | 35.2% (-5.4%) | — |
| 2020 | $1.0b (-11.7%) | $-168.5m (-140.7%) | $530.2m (-32.6%) | -16.2% (-146.1%) | — |
| 2021 | $1.2b (14.9%) | $19.6m (111.6%) | $19.6m (-96.3%) | 1.6% (110.1%) | — |
| 2022 | $1.4b (14.8%) | $1.2b (5896.3%) | $267.3m (1263.0%) | 85.8% (5123.7%) | — |
| 2023 | $1.8b (32.7%) | $440.1m (-62.6%) | $337.7m (26.4%) | 24.2% (-71.8%) | — |
| 2024 | $2.7b (46.5%) | $52.3m (-88.1%) | $52.3m (-84.5%) | 2.0% (-91.9%) | — |
| 2025 | $2.7b (0.1%) | $508.4m (872.2%) | $1.2b (2133.3%) | 19.1% (871.7%) | — |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
SEC filings report in CAD. Values above are converted to USD for comparison with the US-listed share price.
Values abbreviated: b = billions, m = millions, k = thousands.
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Net debt deduction: —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.