EN DE

Brookfield Wealth Solutions Ltd (BNT) Fair Value & Analysis

Financial Services · US · Market cap $12.0B

BW Brookfield Wealth Solutions Ltd logo Brookfield Wealth Solutions Ltd BNT · US
Price$44.67
Fair Value$28.25
Upside-36.8%
Quality35/100
Watch Brookfield Wealth Solutions Ltd for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 4.5% net margin
Low debt · generates free cash flow
0.57% dividend yield
Trails peers (2/14)
Narrow moat 28/100
Evidence: High Range $21.18 – $35.31 Share as image

Fair value as of: Jul 15, 2026

From 26 valuation models · updated 23 days ago

Share price +2.0% over the past month.

Below-average quality, and screening another 37% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case ($35.31). The favourable scenario is already priced in.
  • Weak quality (35/100) and above fair value at the same time, the margin of safety is missing on both counts.
  • For a financial, book-value and earnings-based methods matter more than a cash-flow DCF, which fits banks and insurers poorly.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$49.44 $18.71 Fair Value $28.25 Jun 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 15, 2026.

How to read this chart

60‑month range $18.71 – $49.44 · fair‑value band $21.18 – $35.31 · the $44.67 price screens above the $28.25 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 15, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Brookfield Wealth Solutions Ltd (BNT) currently trades at $44.67, while our model-based Fair Value estimate is $28.25, implying the stock looks roughly 36.8% overvalued today. We read business quality at 35/100 (below-average quality), in the Financial Services sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Brookfield Wealth Solutions Ltd generated revenue of $10.7B at a net margin of 4.5%. Revenue declined 36.7% year over year. It earns a return on equity of 3.6%. The balance sheet holds a net cash position of $7.3B. Fundamentals as of Jul 15, 2026

Our scenario range runs from $21.18 (bear case) to $35.31 (bull case); at $44.67, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 10% below its 52-week high and 17% above its 52-week low, currently below its 200-day average. For context, the median of 10 Financial Services peers we cover trades at -12% fair-value upside, at -37%, BNT screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF $161.45 $293.84 $510.80 80
Residual Income $43.15 $42.71 $39.06 76
Rev-Margin DCF $95.55 $134.96 $218.58 74
All 26 models by family
DCF Models
FCF DCF $169.94 $251.91 $512.95 38
Owner Earnings $74.94 $136.08 $264.43 31
5Y Revenue Exit $89.90 $121.15 $185.36 39
5Y EBITDA Exit $95.25 $131.99 $203.43 41
5Y P/E Exit $95.09 $154.91 $232.29 38
10Y Revenue Exit $112.89 $181.44 $214.35 36
10Y EBITDA Exit $118.13 $192.98 $311.59 37
10Y P/E Exit $118.01 $192.63 $305.67 35
Earnings-Based
Graham-Dodd $17.38 $121.21 $170.10 54
Lynch FV $62.62 $89.46 $116.30 50
PEG = 1.0 $62.62 $89.46 $116.30 46
EPV $54.44 $59.01 $63.01 59
Dividend Discount
Gordon GGM $0.1500 $0.3200 $0.5100 70
DDM Multi-Stage $0.1500 $0.2700 $0.3300 61
Multiples
P/E Multiple $38.34 $51.12 $63.90 63
P/S Multiple $32.59 $43.45 $54.32 58
P/B Multiple $32.59 $43.45 $54.32 55
EV/EBIT $70.57 $85.09 $99.61 53
EV/EBITDA $65.56 $78.41 $91.26 54
EV/Revenue $56.37 $68.96 $81.54 43
Asset-Based
NCAV (Graham) $28.78 $38.57 $57.57 50
Growth DCF
Growth DCF $161.45 $293.84 $510.80 80
Rev-Margin DCF $95.55 $134.96 $218.58 74
Economic Profit
Residual Income $43.15 $42.71 $39.06 76
ROIC Compounder $54.44 $61.34 $72.79 72
Growth Earnings
Growth-Adj P/E $80.69 $115.28 $149.86 68

Widest divergence: DCF Models ($154.91) versus Dividend Discount ($0.2700). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) $10.7B
Revenue growth (YoY) -36.7%
Net margin 4.5%
Return on equity 3.6%
Free cash flow $2.6B FY2025
P/E ratio 16.0
More key figures
Operating margin -16.3%
EPS (TTM) $2.74
Dividend yield 0.6%
EPS growth (YoY) -98.4%
Net cash $7.3B FY2025

Figures from reported company fundamentals · as of Jul 15, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 35/100

Of which business quality 39 · Market factors (momentum, volatility) 40

Profitability 19
Margins and returns on capital today
Quality Growth 45
Are margins and returns improving?
Cashflow 92
Earnings quality: real cash, not paper profit
Fin. Strength 29
Balance sheet, leverage, solvency risk
Investment 33
Disciplined investing over empire-building
Low Volatility 41
Calm price path (market factor)
Momentum 39
Price trend over the last 3–12 months (market factor)
52W Momentum 43
Distance to the 52-week high (market factor)
Net Issuance 0
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Brookfield Wealth Solutions Ltd., through its subsidiaries, provides retirement services, wealth protection products, and capital solutions to individuals and institutions. It operates through Annuities, Property and Casualty (P&C), Life Insurance segments.

Full company description

Brookfield Wealth Solutions Ltd., through its subsidiaries, provides retirement services, wealth protection products, and capital solutions to individuals and institutions. It operates through Annuities, Property and Casualty (P&C), Life Insurance segments. The Annuities segment offers retail and institutional annuities, including fixed index, fixed rate, single premium immediate, and variable annuities, as well as pension risk transfer. The P&C segment provides specialty casualty, construction defect, general liability, commercial multi-peril, workers compensation, product and environmental liability, and auto liability. The Life Insurance segment offers whole life, universal life, and variable universal life insurance products. It also offers garage and inland marine insurance programs. The company was formerly known as Brookfield Reinsurance Ltd. and changed its name to Brookfield Wealth Solutions Ltd. in September 2024. Brookfield Wealth Solutions Ltd. was incorporated in 2020 and is headquartered in Pembroke, Bermuda.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Brookfield Wealth Solutions Ltd reported revenue of $11.8B in FY2025 versus $1.0B in FY2021, a compound +84.0%/yr. Reported net income was $779M in FY2025.

Growth Quality 84/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
$11.8B
Latest YoY
−17.4%
Avg. growth/yr (3Y)
+39.4%
Avg. growth/yr (5Y)
+87.3%
Avg. growth/yr (7Y)
+84.8%
Revenue +84.0%/yr
FY21 $1.0B
FY22 $4.4B
FY23 $7.0B
FY24 $14.3B
FY25 $11.8B
Net income
FY21 −$112M
FY22 $499M
FY23 $796M
FY24 $1.2B
FY25 $779M

BNT screens 37% overvalued. Compare with Berkshire Hathaway Inc →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Brookfield Wealth Solutions Ltd Fair Value". https://www.fairvalue-calculator.com/stock/BNT

Earlier news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Insurance - Diversified · 84 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 35 · Bottom 25%
Fair Value upside −37% · Bottom 25%
Return on equity (TTM) 4% · Bottom 25%
Return on assets 1% · Bottom 25%
Net margin (TTM) 5% · Bottom 25%
Operating margin (TTM) -16% · Bottom 25%
Revenue growth -37% · Bottom 25%
Dividend yield (TTM) 0.6% · Below median
Debt / equity 0.27× · Higher than median

Valuation Multiples vs Insurance - Diversified median · lower = cheaper

P/E (TTM) 16.0× · Pricier than median
P/B 0.68× · Cheaper than 75% of peers
P/S (TTM) 1.13× · Pricier than median
P/FCF 4.6× · Pricier than median
EV/EBITDA 1.9× · Cheaper than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 43
FUTURE 0 · sector 31
PAST 15 · sector 49
HEALTH 86 · sector 89
DIVIDEND 11 · sector 45

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Insurance - Diversified stocks, each showing price versus our Fair Value estimate (as of Jul 15, 2026).

Stock Price Fair Value vs Fair Value
Berkshire Hathaway Inc BRKB 8,562 MXN 10,844 MXN +27%
Allianz SE ALV €421.00 €369.31 -12%
Zurich Insurance Group ZURN CHF 624.40 CHF 619.80 -1%
AXA SA AXAN 888.28 MXN 1,249 MXN +41%
Assicurazioni Generali S.p.A G €42.90 €12.18 -72%
Sun Life Financial Inc SLF C$114.20 C$87.83 -23%
BB Seguridade Participações S.A BBSE3 R$40.71 R$60.39 +48%
Tryg A/S TRYG kr 154.00 kr 116.45 -24%
PT Sinar Mas Multiartha Tbk SMMA 20,625 IDR 4,176 IDR -80%
Caixa Seguridade Participações S.A CXSE3 R$21.77 R$18.60 -15%

Compare Brookfield Wealth Solutions Ltd with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Financial Services stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Brookfield Wealth Solutions Ltd (BNT) overvalued or undervalued?
As of Jul 15, 2026, our model estimates a fair value of $28.25 versus a price of $44.67, about −37% (overvalued).
What is the fair value of BNT?
Our model-based fair value for Brookfield Wealth Solutions Ltd is $28.25 (as of Jul 15, 2026), built from audited fundamentals. The current price is $44.67.
What is the quality score of BNT?
Brookfield Wealth Solutions Ltd has a Quality Score of 35/100. It combines two groups: business quality (profitability, growth, cash flow, balance-sheet strength) and market factors (price momentum, distance to the 52-week high, volatility). Both subtotals are shown separately in the detail view.
What is the revenue of Brookfield Wealth Solutions Ltd (BNT)?
Brookfield Wealth Solutions Ltd reported trailing-twelve-month revenue of about $10.7B (latest available figure, as of Jul 15, 2026).
What is the net profit margin of BNT?
The net profit margin of Brookfield Wealth Solutions Ltd is about 4.5%, meaning it keeps roughly 4.5% of revenue as net income. Based on the latest reported figures.
Does Brookfield Wealth Solutions Ltd pay a dividend?
Brookfield Wealth Solutions Ltd currently shows a dividend yield of about 0.55% relative to its recent price (as of Jul 15, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Brookfield Wealth Solutions Ltd and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.