Discounted Cash Flow
Brookfield Infrastructure Partners L.P. LP Foreign
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
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) |
|---|---|---|---|---|---|
| 2016 | $2.1b | $543.0m | $747.0m | 25.7% | $1.13 |
| 2017 | $3.5b (67.1%) | $747.0m (37.6%) | $1.5b (98.3%) | 21.1% (-17.7%) | $-0.04 (-103.5%) |
| 2018 | $4.7b (31.6%) | $1.2b (56.6%) | $1.3b (-10.1%) | 25.2% (19.0%) | $0.59 (1575.0%) |
| 2019 | $6.6b (41.8%) | $928.0m (-20.7%) | $2.1b (60.9%) | 14.1% (-44.1%) | $0.07 (-88.1%) |
| 2020 | $8.9b (34.7%) | $1.2b (28.8%) | $2.5b (18.1%) | 13.4% (-4.4%) | $0.35 (400.0%) |
| 2021 | $11.5b (29.8%) | $3.3b (178.9%) | $2.8b (9.6%) | 28.9% (114.8%) | $1.74 (397.1%) |
| 2022 | $14.4b (25.0%) | $1.9b (-41.9%) | $356.0m (-87.2%) | 13.4% (-53.6%) | $0.14 (-92.0%) |
| 2023 | $17.9b (24.3%) | $2.0b (4.9%) | $1.6b (346.9%) | 11.3% (-15.6%) | $0.14 (0.0%) |
| 2024 | $21.0b (17.3%) | $2.0b (-3.7%) | $-322.0m (-120.2%) | 9.3% (-18.0%) | $0.04 (-71.4%) |
| 2025 | $23.1b (9.8%) | $3.1b (59.8%) | $-53.0m (83.5%) | 13.5% (45.5%) | $0.90 (2150.0%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
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): —
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.