Discounted Cash Flow
Brookfield Wealth Solutions Ltd. 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) |
|---|---|---|---|---|---|
| 2019 | $382.0m | $6.0m | $6.0m | 1.6% | $67.72 |
| 2020 | $514.0m (34.6%) | $2.0m (-66.7%) | $399.0m (6550.0%) | 0.4% (-75.2%) | $18.92 (-72.1%) |
| 2021 | $7.3b (1328.8%) | $-42.0m (-2200.0%) | $1.6b (296.2%) | -0.6% (-247.0%) | $-4.92 (-126.0%) |
| 2022 | $5.1b (-30.5%) | $560.0m (1433.3%) | $107.0m (-93.2%) | 11.0% (2019.6%) | $13.75 (379.5%) |
| 2023 | $7.0b (37.6%) | $814.0m (45.4%) | $1.5b (1308.4%) | 11.6% (5.6%) | $10.51 (-23.6%) |
| 2024 | $14.1b (100.9%) | $1.2b (49.0%) | $4.6b (203.2%) | 8.6% (-25.8%) | $8.69 (-17.3%) |
| 2025 | $11.6b (-17.5%) | $967.0m (-20.3%) | $2.6b (-42.8%) | 8.3% (-3.4%) | $3.35 (-61.4%) |
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.