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 23,513 - -
Change - -29.23% 7.2% -9.46% 16.51% 27.08% - -
Enterprise Value (EV) 1 43,823 40,088 46,158 47,136 51,302 49,637 54,534 66,515
Change - -8.52% 15.14% 2.12% 8.84% -3.24% 9.87% 21.97%
P/E -51.9x -42.2x -82.4x -25.6x -108x -24.5x -27.1x -15.8x
PBR 1.72x 1.1x 1.22x 1.55x 1.76x 2.83x 3.48x 4.4x
PEG - 3.2x 1.8x -0x 1.5x -0x 2.83x -0.2x
Capitalization / Revenue 5.64x 3.47x 3.48x 2.7x 2.89x 3.38x 3.11x 2.76x
EV / Revenue 10.7x 8.51x 9.16x 8.02x 8.01x 7.13x 7.2x 7.8x
EV / EBITDA 23.4x 20x 21.2x 19.6x 19x 15.9x 16.4x 18.3x
EV / EBIT 117x 95.7x 140x 118x 188x 73.1x 91x 83x
EV / FCF -35.5x -83.7x -48.3x -19.2x -10.1x 11.7x 12.4x -
FCF Yield -2.81% -1.19% -2.07% -5.22% -9.93% 8.58% 8.09% -
Dividend per Share 2 1.22 1.28 1.35 1.42 1.49 1.569 1.637 1.683
Rate of return 3.41% 5.05% 5.12% 6.24% 5.51% 4.56% 4.76% 4.9%
EPS 2 -0.69 -0.6 -0.32 -0.89 -0.25 -1.404 -1.269 -2.177
Distribution rate -177% -213% -422% -160% -596% -112% -129% -77.3%
Net sales 1 4,096 4,711 5,038 5,876 6,407 6,960 7,572 8,527
EBITDA 1 1,876 2,002 2,182 2,408 2,698 3,121 3,329 3,631
EBIT 1 375 419 330 398 273 678.9 599 801
Net income 1 -368 -295 -100 -464 -19 -1,048 -690.3 -34
Net Debt 1 20,705 23,727 28,618 31,255 32,799 26,124 31,021 43,002
Reference price 2 35.80 25.33 26.36 22.75 27.05 34.37 34.37 34.37
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.($)
18.75x10.77x13.92x3.77% 102B
14.41x4.24x6.71x6.04% 27.81B
-24.48x7.13x15.9x4.56% 23.51B
25.28x - - 2.72% 12.35B
14.87x51.04x14.93x3.13% 10.89B
49.54x3.96x15.37x4.02% 8.55B
17.56x7.81x14.39x2.47% 8.09B
21.58x - - 1.41% 6.03B
Average 17.19x 14.16x 13.54x 3.52% 24.86B
Weighted average by Cap. 14.58x 11.26x 13.22x 3.97%

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.PR.R Stock
  5. Valuation Brookfield Renewable Partners L.P.