BROOKFIELD INFRASTRUCTURE CORPORATION |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 36.18 USD | +0.98% |
|
+6.88% | +2.55% |
Valuation
| Fiscal Period: December | 2020 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 4,224 | 5,937 | 6,681 | 7,051 | - | - |
| Enterprise Value (EV) 1 | 4,224 | 5,937 | 6,681 | 7,051 | 7,051 | 7,051 |
| P/E ratio | - | - | - | - | - | - |
| Yield | 2.01% | - | - | 4.48% | 4.78% | 5.11% |
| Capitalization / Revenue | 2.3 x | 0.31 x | 0.28 x | 0.27 x | 0.25 x | 0.24 x |
| EV / Revenue | 2.3 x | 0.31 x | 0.28 x | 0.27 x | 0.25 x | 0.24 x |
| EV / EBITDA | 6.44 x | 0.79 x | 0.74 x | 0.7 x | 0.66 x | 0.62 x |
| EV / FCF | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - |
| Price to Book | - | - | - | - | - | - |
| Nbr of stocks (in thousands) | 68,859 | 112,647 | 142,962 | 143,086 | - | - |
| Reference price 2 | 48.20 | 38.90 | 35.28 | 36.19 | 36.19 | 36.19 |
| Announcement Date | 2/3/21 | 2/2/23 | 2/1/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 1,833 | - | 19,205 | 23,990 | 26,390 | 28,084 | 29,918 |
| EBITDA 1 | 656.2 | - | 7,511 | 9,080 | 10,080 | 10,737 | 11,443 |
| EBIT | 462.7 | - | - | - | - | - | - |
| Operating Margin | 25.24% | - | - | - | - | - | - |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - |
| Net income | -707.5 | -466.9 | - | - | - | - | - |
| Net margin | -38.6% | - | - | - | - | - | - |
| EPS | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share 2 | 0.9700 | - | - | - | 1.620 | 1.730 | 1.850 |
| Announcement Date | 2/3/21 | 2/2/22 | 2/2/23 | 2/1/24 | - | - | - |
1CAD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2022 Q1 | 2022 Q2 | 2022 Q3 |
|---|---|---|---|
| Net sales | 591.3 | 616.7 | - |
| EBITDA 1 | - | 495.7 | 501.2 |
| EBIT | - | - | - |
| Operating Margin | - | - | - |
| Earnings before Tax (EBT) | - | - | - |
| Net income | -478.4 | 866.5 | - |
| Net margin | -80.91% | 140.5% | - |
| EPS | - | - | - |
| Dividend per Share | - | - | - |
| Announcement Date | 5/4/22 | 8/3/22 | 11/2/22 |
1CAD in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | - | - | - | - | - | - |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - |
| Assets | - | - | - | - | - | - | - |
| Book Value Per Share | - | - | - | - | - | - | - |
| Cash Flow per Share | 3.040 | - | - | - | - | - | - |
| Capex | - | - | - | - | - | - | - |
| Capex / Sales | - | - | - | - | - | - | - |
| Announcement Date | 2/3/21 | 2/2/22 | 2/2/23 | 2/1/24 | - | - | - |
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
36.19
USD
Average target price
40
USD
Spread / Average Target
+10.53%
Chiffre d''affaires - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +2.55% | 5.18B | |
| +9.20% | 15.61B | |
| +18.89% | 9.28B | |
| +11.30% | 9.22B | |
| +19.80% | 8.56B | |
| +10.55% | 8.39B | |
| +36.84% | 5.98B | |
| +37.53% | 5.23B | |
| +14.03% | 5.18B | |
| -4.80% | 4.91B |
- Stock Market
- Equities
- BIPC Stock
- Financials Brookfield Infrastructure Corporation
