How 4.6% Yielding Brookfield Asset Management Could Change Your Life (NYSE:BAM)

Full size photo of amazed elderly superhero christmas father impressed by fly up turbo speed of his magic imagine rocket wings scream omg wear cap hat isolated over red background

Deagreez

This article was co-produced with Dividend Sensei.

There’s nothing more I enjoy that celebrating the holidays with family and friends. A close second is pointing out incredible safe high-yield opportunities for our readers.

But today is extra special because I

Stock

Yield

Growth

Total Return

Weighting

Weighted Yield

Weighted Growth

Weighted Return

VIG

1.8%

10.2%

12.0%

8.33%

0.2%

0.9%

1.00%

SCHG

0.5%

12.5%

13.0%

8.33%

0.0%

1.0%

1.08%

SCHD

3.5%

7.6%

11.1%

16.67%

0.6%

1.3%

1.85%

EDV

4.1%

0%

4.1%

16.67%

0.7%

0.0%

0.68%

DBMF

9.0%

0%

9.0%

16.67%

1.5%

0.0%

1.50%

AMZN

0.0%

19.2%

19.2%

5.56%

0.0%

1.1%

1.07%

LOW

2.0%

20.6%

22.6%

5.56%

0.1%

1.1%

1.26%

MA

0.6%

23.2%

23.8%

5.56%

0.0%

1.3%

1.32%

BTI

7.0%

10.4%

17.4%

3.33%

0.2%

0.3%

0.58%

ENB

6.6%

4.9%

11.5%

3.33%

0.2%

0.2%

0.38%

MO

8.0%

5.0%

13.0%

3.33%

0.3%

0.2%

0.45%

HASI

4.70%

10.80%

15.50%

3.33%

0.2%

0.4%

0.52%

BAM

4.60%

14.60%

19.20%

3.33%

0.2%

0.5%

0.64%

Total

4.2%

10.7%

14.5%

100.00%

4.1%

8.2%

12.3%

Metric

60/40

ZEUS Income Growth Portfolio

X Better Than 60/40

Yield

2.1%

4.1%

1.95

Growth Consensus

5.1%

8.2%

1.61

LT Consensus Total Return Potential

7.2%

12.3%

1.71

Risk-Adjusted Expected Return

5.0%

8.6%

1.71

Safe Withdrawal Rate (Risk And Inflation-Adjusted Expected Returns)

2.8%

6.3%

2.29

Conservative Time To Double (Years)

26.0

11.4

2.29

Metric

S&P 500

ZEUS Income Growth Portfolio

X Better Than S&P 500

Yield

1.7%

4.1%

2.41

Growth Consensus

8.5%

8.2%

0.96

LT Consensus Total Return Potential

10.2%

12.3%

1.21

Risk-Adjusted Expected Return

7.1%

8.6%

1.21

Safe Withdrawal Rate (Risk And Inflation-Adjusted Expected Returns)

4.9%

6.3%

1.30

Conservative Time To Double (Years)

14.8

11.4

1.30

Metric

Nasdaq

ZEUS Income Growth Portfolio

X Better Than S&P 500

Yield

0.8%

4.1%

5.13

Growth Consensus

10.9%

8.2%

0.75

LT Consensus Total Return Potential

11.7%

12.3%

1.05

Risk-Adjusted Expected Return

8.2%

8.6%

1.05

Safe Withdrawal Rate (Risk And Inflation-Adjusted Expected Returns)

5.9%

6.3%

1.07

Conservative Time To Double (Years)

12.2

11.4

1.07

Bear Market Severity

Statistical Probability Over 75 Years

1 In X Probability

Expected Every X Years

S&P More Likely To Suffer X% Decline In Any Given Year

20+%

0.79%

127

9,494

1,582

25+%

0.17%

588

44,118

30+%

0.03%

3333

250,000

35+%

0.01%

10000

750,000

40+%

0.00%

NA

NA

Infinitely More Likely

Rating

Dividend Kings Safety Score (233 Point Safety Model)

Approximate Dividend Cut Risk (Average Recession)

Approximate Dividend Cut Risk In Pandemic Level Recession

1 – unsafe

0% to 20%

over 4%

16+%

2- below average

21% to 40%

over 2%

8% to 16%

3 – average

41% to 60%

2%

4% to 8%

4 – safe

61% to 80%

1%

2% to 4%

5- very safe

81% to 100%

0.5%

1% to 2%

BN

100%

0.5%

1.00%

Risk Rating

Low Risk (77th S&P Global percentile risk-management)

A- Stable Outlook credit rating = 2.5% 30-year bankruptcy risk

20% or less max risk cap

Company

DK Long-Term Dependability Score

Interpretation

Points

Non-Dependable Companies

36% or below

Poor Dependability

1

Low Dependability Companies

37% to 54%

Below-Average Dependability

2

S&P 500/Industry Average

55% to 63%

Average Dependability

3

Above-Average

64% to 77%

Dependable

4

Very Good

78% or higher

Very Dependable

5

BN

100%

Very Dependable

5

BN

Final Score

Rating

Safety

100%

5/5 very safe

Business Model

90%

3/3 Wide Moat

Dependability

100%

5/5 very dependable

Total

99%

13/13 Ultra SWAN

Risk Rating

4/5 Low Risk

20% OR LESS Max Risk Cap Rec

5% Margin of Safety For A Potentially Good Buy

Rating

Dividend Kings Safety Score (233 Point Safety Model)

Approximate Dividend Cut Risk (Average Recession)

Approximate Dividend Cut Risk In Pandemic Level Recession

1 – unsafe

0% to 20%

over 4%

16+%

2- below average

21% to 40%

over 2%

8% to 16%

3 – average

41% to 60%

2%

4% to 8%

4 – safe

61% to 80%

1%

2% to 4%

5- very safe

81% to 100%

0.5%

1% to 2%

BAM

80%

1.0%

2.1%

Risk Rating

Low Risk (77th S&P Global percentile risk-management)

A- Stable Outlook credit rating = 2.5% 30-year bankruptcy risk

15% or less max risk cap

Company

DK Long-Term Dependability Score

Interpretation

Points

Non-Dependable Companies

36% or below

Poor Dependability

1

Low Dependability Companies

37% to 54%

Below-Average Dependability

2

S&P 500/Industry Average

55% to 63%

Average Dependability

3

Above-Average

64% to 77%

Dependable

4

Very Good

78% or higher

Very Dependable

5

BAM

100%

Very Dependable

5

BN

Final Score

Rating

Safety

80%

4/5 safe

Business Model

90%

3/3 wide moat

Dependability

100%

5/5 very dependable

Total

98%

12/13 Super SWAN

Risk Rating

4/5 Low Risk

20% OR LESS Max Risk Cap Rec

10% Margin of Safety For A Potentially Good Buy

Metric

2022 Growth Consensus

2023 Growth Consensus

2024 Growth Consensus

Sales

NA

15%

16%

Dividend

7% (Split Adjusted)

25%

NA

EPS

NA

22%

24%

Investment Strategy

Yield

LT Consensus Growth

LT Consensus Total Return Potential

Brookfield Asset Management (Management Guidance)

4.6%

17.5%

22.1%

Brookfield Asset Management (Analyst Consensus)

4.6%

14.6%

19.2%

Nasdaq

0.8%

10.9%

11.7%

Schwab US Dividend Equity ETF

3.4%

7.6%

11.0%

Dividend Aristocrats

1.9%

8.5%

10.4%

S&P 500

1.7%

8.5%

10.2%

REITs

3.9%

6.1%

10.0%

60/40 Retirement Portfolio

2.1%

5.1%

7.2%

Time Frame (Years)

Ratio Inflation-Adjusted BAM Consensus/Aristocrat Consensus

Ratio Inflation-Adjusted BAM Consensus vs. S&P consensus

5

1.48

1.50

10

2.19

2.24

15

3.24

3.34

20

4.79

5.00

25

7.09

7.48

30 (retirement time frame)

10.49

11.18

35

15.51

16.71

40

22.95

24.99

45

33.95

37.37

50

50.23

55.88

55

74.31

83.56

60

109.94

124.94

100

2522.95

3122.45

Analyst Median 12-Month Price Target

Morningstar Fair Value Estimate

$37.18 (25.5 PE)

$34.40 (23.5 PE)

Discount To Price Target (Not A Fair Value Estimate)

Discount To Fair Value

24.66%

18.58%

Upside To Price Target (Not Including Dividend)

Upside To Fair Value (Not Including Dividend)

32.74%

22.81%

12-Month Median Total Return Price (Including Dividend)

Fair Value + 12-Month Dividend

$38.46

$35.68

Discount To Total Price Target (Not A Fair Value Estimate)

Discount To Fair Value + 12-Month Dividend

27.17%

21.50%

Upside To Price Target ( Including Dividend)

Upside To Fair Value + Dividend

37.31%

27.38%

Metric

Estimated Fair Value Multiple

2021

2022

2023

2024

12-Month Forward Fair Value

PE

24.50

NA

$35.77

$35.77

$44.35

Average

NA

$35.77

$35.77

$44.35

$35.77

Current Price

$28.01

Discount To Fair Value

NA

21.69%

21.69%

36.84%

21.69%

Upside To Fair Value (including dividend)

NA

27.70%

27.70%

58.32%

32.27%

2023 EPS

2024 EPS

2022 Weighted EPS

2023 Weighted EPS

12-Month Forward EPS

Historical Average Fair Value Forward PE

Current Forward PE

$1.46

$1.46

$0.00

$1.46

$1.46

24.5

19.2

Rating

Margin Of Safety For Low Risk 12/13 Super SWAN Quality Companies

2022 Fair Value Price

2023 Fair Value Price

12-Month Forward Fair Value

Potentially Reasonable Buy

0%

$35.77

$35.77

$35.77

Potentially Good Buy

10%

$32.19

$32.19

$32.19

Potentially Strong Buy

20%

$28.62

$28.62

$28.62

Potentially Very Strong Buy

30%

$22.54

$25.04

$25.04

Potentially Ultra-Value Buy

40%

$21.46

$21.46

$21.46

Currently

$28.01

21.69%

21.69%

21.69%

Upside To Fair Value (Including Dividends)

32.27%

32.27%

32.27%

Classification

S&P LT Risk-Management Global Percentile

Risk-Management Interpretation

Risk-Management Rating

BTI, ILMN, SIEGY, SPGI, WM, CI, CSCO, WMB, SAP, CL

100

Exceptional (Top 80 companies in the world)

Very Low Risk

Strong ESG Stocks

86

Very Good

Very Low Risk

Brookfield Asset Management

77

Good

Low Risk

Foreign Dividend Stocks

77

Good, Bordering On Very Good

Low Risk

Ultra SWANs

74

Good

Low Risk

Dividend Aristocrats

67

Above-Average (Bordering On Good)

Low Risk

Low Volatility Stocks

65

Above-Average

Low Risk

Master List average

61

Above-Average

Low Risk

Dividend Kings

60

Above-Average

Low Risk

Hyper-Growth stocks

59

Average, Bordering On Above-Average

Medium Risk

Dividend Champions

55

Average

Medium Risk

Monthly Dividend Stocks

41

Average

Medium Risk

Be the first to comment

Leave a Reply

Your email address will not be published.


*