Company Valuation: Brookfield Renewable Partners L.P.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 23,118 16,361 17,540 15,881 18,503 19,390 - -
Change - -29.23% 7.2% -9.46% 16.51% 4.79% - -
Enterprise Value (EV) 1 43,823 40,088 46,158 47,136 51,302 49,458 52,675 65,969
Change - -8.52% 15.14% 2.12% 8.84% -3.59% 6.5% 25.24%
P/E -51.9x -42.2x -82.4x -25.6x -108x -19x -18.6x -16.6x
PBR 1.72x 1.1x 1.22x 1.55x 1.76x 2.23x 2.65x 3.24x
PEG - 3.2x 1.8x -0x 1.5x -0x -10.62x -1.3x
Capitalization / Revenue 5.64x 3.47x 3.48x 2.7x 2.89x 2.94x 2.65x 2.3x
EV / Revenue 10.7x 8.51x 9.16x 8.02x 8.01x 7.49x 7.2x 7.83x
EV / EBITDA 23.4x 20x 21.2x 19.6x 19x 16x 15.8x 18.2x
EV / EBIT 117x 95.7x 140x 118x 188x 72.9x 87.9x 82.4x
EV / FCF -35.5x -83.7x -48.3x -19.2x -10.1x 11.6x 11.9x 564x
FCF Yield -2.81% -1.19% -2.07% -5.22% -9.93% 8.61% 8.38% 0.18%
Dividend per Share 2 1.22 1.28 1.35 1.42 1.49 1.569 1.641 1.702
Rate of return 3.41% 5.05% 5.12% 6.24% 5.51% 5.53% 5.79% 6%
EPS 2 -0.69 -0.6 -0.32 -0.89 -0.25 -1.494 -1.52 -1.708
Distribution rate -177% -213% -422% -160% -596% -105% -108% -99.6%
Net sales 1 4,096 4,711 5,038 5,876 6,407 6,604 7,312 8,420
EBITDA 1 1,876 2,002 2,182 2,408 2,698 3,100 3,334 3,630
EBIT 1 375 419 330 398 273 678.9 599 801
Net income 1 -368 -295 -100 -464 -19 -877.9 -908.4 -852.9
Net Debt 1 20,705 23,727 28,618 31,255 32,799 30,068 33,285 46,580
Reference price 2 35.80 25.33 26.36 22.75 27.05 28.34 28.34 28.34
Nbr of stocks (in thousands) 645,681 645,971 665,422 697,937 683,992 684,176 - -
Announcement Date 4/2/22 3/2/23 2/2/24 31/1/25 30/1/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
32.33x5.43x39.68x0.2% 263B
19.08x8.65x14.98x3.22% 160B
20.13x4.19x11.54x3.5% 152B
19.27x10.9x14.22x3.62% 104B
12.09x1.81x6.41x5.87% 98.27B
18.73x5.63x12.36x3.63% 96.31B
20.56x3.13x12.75x0.66% 91.23B
16.92x5.4x10.84x3.82% 88.99B
18.58x5.02x12.14x3.22% 65.09B
Average 19.74x 5.57x 14.99x 3.08% 124.4B
Weighted average by Cap. 21.63x 5.72x 18.60x 2.69%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. BEP.UN Stock
  4. BEP.PRA Stock
  5. Valuation Brookfield Renewable Partners L.P.