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 20,778 - -
Change - -29.23% 7.2% -9.46% 16.51% 12.3% - -
Enterprise Value (EV) 1 43,823 40,088 46,158 47,136 51,302 50,987 54,171 67,424
Change - -8.52% 15.14% 2.12% 8.84% -0.61% 6.24% 24.47%
P/E -51.9x -42.2x -82.4x -25.6x -108x -21.6x -19.8x -14x
PBR 1.72x 1.1x 1.22x 1.55x 1.76x 2.45x 2.95x 3.65x
PEG - 3.2x 1.8x -0x 1.5x -0x -2.17x -0.3x
Capitalization / Revenue 5.64x 3.47x 3.48x 2.7x 2.89x 3.15x 2.85x 2.58x
EV / Revenue 10.7x 8.51x 9.16x 8.02x 8.01x 7.73x 7.43x 8.39x
EV / EBITDA 23.4x 20x 21.2x 19.6x 19x 16.3x 16.2x 18.5x
EV / EBIT 117x 95.7x 140x 118x 188x 75.1x 90.4x 84.2x
EV / FCF -35.5x -83.7x -48.3x -19.2x -10.1x 12x 12.3x -
FCF Yield -2.81% -1.19% -2.07% -5.22% -9.93% 8.35% 8.15% -
Dividend per Share 2 1.22 1.28 1.35 1.42 1.49 1.569 1.642 1.706
Rate of return 3.41% 5.05% 5.12% 6.24% 5.51% 5.16% 5.41% 5.62%
EPS 2 -0.69 -0.6 -0.32 -0.89 -0.25 -1.404 -1.532 -2.177
Distribution rate -177% -213% -422% -160% -596% -112% -107% -78.4%
Net sales 1 4,096 4,711 5,038 5,876 6,407 6,597 7,288 8,039
EBITDA 1 1,876 2,002 2,182 2,408 2,698 3,120 3,343 3,639
EBIT 1 375 419 330 398 273 678.9 599 801
Net income 1 -368 -295 -100 -464 -19 -1,048 -971 -
Net Debt 1 20,705 23,727 28,618 31,255 32,799 30,209 33,393 46,646
Reference price 2 35.80 25.33 26.36 22.75 27.05 30.37 30.37 30.37
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.($)
-21.79x7.75x16.39x5.13% 20.92B
18.96x10.77x14.06x3.72% 102B
16.04x4.69x7.28x5.42% 31.35B
23.68x - - 2.9% 11.63B
15.66x57.4x16.64x3.15% 11.63B
42.36x3.85x13.86x4.49% 8.09B
17.69x7.83x14.34x2.52% 8.02B
19.79x - - 1.52% 5.94B
22.86x - - - 1.81B
Average 17.25x 15.38x 13.76x 3.61% 22.42B
Weighted average by Cap. 15.31x 11.92x 13.33x 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. Valuation Brookfield Renewable Partners L.P.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!