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 19,742 - -
Change - -29.23% 7.2% -9.46% 16.51% 6.7% - -
Enterprise Value (EV) 1 43,823 40,088 46,158 47,136 51,302 49,792 53,029 66,309
Change - -8.52% 15.14% 2.12% 8.84% -2.94% 6.5% 25.04%
P/E -51.9x -42.2x -82.4x -25.6x -108x -19.2x -19x -16.9x
PBR 1.72x 1.1x 1.22x 1.55x 1.76x 2.27x 2.7x 3.28x
PEG - 3.2x 1.8x -0x 1.5x -0x -13.95x -1.4x
Capitalization / Revenue 5.64x 3.47x 3.48x 2.7x 2.89x 3.01x 2.7x 2.35x
EV / Revenue 10.7x 8.51x 9.16x 8.02x 8.01x 7.59x 7.26x 7.89x
EV / EBITDA 23.4x 20x 21.2x 19.6x 19x 16.1x 15.9x 18.2x
EV / EBIT 117x 95.7x 140x 118x 188x 73.8x 88.7x 82.8x
EV / FCF -35.5x -83.7x -48.3x -19.2x -10.1x 11.3x 12.5x 567x
FCF Yield -2.81% -1.19% -2.07% -5.22% -9.93% 8.83% 8.01% 0.18%
Dividend per Share 2 1.22 1.28 1.35 1.42 1.49 1.569 1.648 1.735
Rate of return 3.41% 5.05% 5.12% 6.24% 5.51% 5.44% 5.71% 6.01%
EPS 2 -0.69 -0.6 -0.32 -0.89 -0.25 -1.5 -1.521 -1.708
Distribution rate -177% -213% -422% -160% -596% -105% -108% -102%
Net sales 1 4,096 4,711 5,038 5,876 6,407 6,564 7,304 8,406
EBITDA 1 1,876 2,002 2,182 2,408 2,698 3,091 3,337 3,641
EBIT 1 375 419 330 398 273 675.1 597.7 801
Net income 1 -368 -295 -100 -464 -19 -883.8 -909 -852.9
Net Debt 1 20,705 23,727 28,618 31,255 32,799 30,050 33,286 46,567
Reference price 2 35.80 25.33 26.36 22.75 27.05 28.86 28.86 28.86
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.($)
-19.23x7.59x16.11x5.44% 19.74B
28.68x4.8x35.02x0.23% 234B
19.85x9.01x15.94x3.06% 170B
20.83x4.44x12.21x3.32% 164B
19.99x11.2x14.67x3.5% 108B
20.81x5.89x12.95x3.32% 105B
12.8x1.87x6.64x5.54% 103B
18.29x5.6x11.28x3.52% 96.35B
20.81x3.12x12.9x0.66% 91.44B
19.92x5.31x12.56x2.99% 69.79B
Average 16.28x 5.88x 15.03x 3.16% 116.12B
Weighted average by Cap. 20.53x 5.81x 17.22x 2.7%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Brookfield Renewable Partners L.P.

Historical PBR trend

Valuation ratios - PBR - Brookfield Renewable Partners L.P.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Brookfield Renewable Partners L.P.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Brookfield Renewable Partners L.P.


Year-on-year evolution of the Yield

Valuation ratios - Yield - Brookfield Renewable Partners L.P.
  1. Stock Market
  2. Stocks
  3. BEP.UN Stock
  4. Valuation Brookfield Renewable Partners L.P.