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 22,219 - -
Change - -29.23% 7.2% -9.46% 16.51% 20.08% - -
Enterprise Value (EV) 1 43,823 40,088 46,158 47,136 51,302 52,125 58,645 64,111
Change - -8.52% 15.14% 2.12% 8.84% 1.6% 12.51% 9.32%
P/E -51.9x -42.2x -82.4x -25.6x -108x -21.1x -25.6x -15x
PBR 1.72x 1.1x 1.22x 1.55x 1.76x 2.72x 3.24x 3.9x
PEG - 3.2x 1.8x -0x 1.5x -0x 1.5x -0.2x
Capitalization / Revenue 5.64x 3.47x 3.48x 2.7x 2.89x 3.34x 3.06x 2.83x
EV / Revenue 10.7x 8.51x 9.16x 8.02x 8.01x 7.83x 8.09x 8.18x
EV / EBITDA 23.4x 20x 21.2x 19.6x 19x 17x 17.8x 18.1x
EV / EBIT 117x 95.7x 140x 118x 188x 83.2x 77.7x 59.6x
EV / FCF -35.5x -83.7x -48.3x -19.2x -10.1x 11x 24.1x -
FCF Yield -2.81% -1.19% -2.07% -5.22% -9.93% 9.07% 4.15% -
Dividend per Share 2 1.22 1.28 1.35 1.42 1.49 1.569 1.636 1.675
Rate of return 3.41% 5.05% 5.12% 6.24% 5.51% 4.82% 5.03% 5.15%
EPS 2 -0.69 -0.6 -0.32 -0.89 -0.25 -1.545 -1.273 -2.177
Distribution rate -177% -213% -422% -160% -596% -102% -129% -77%
Net sales 1 4,096 4,711 5,038 5,876 6,407 6,654 7,252 7,841
EBITDA 1 1,876 2,002 2,182 2,408 2,698 3,061 3,302 3,550
EBIT 1 375 419 330 398 273 626.3 754.7 1,075
Net income 1 -368 -295 -100 -464 -19 -1,100 -694.8 -34
Net Debt 1 20,705 23,727 28,618 31,255 32,799 29,906 36,426 41,892
Reference price 2 35.80 25.33 26.36 22.75 27.05 32.55 32.55 32.55
Nbr of stocks (in thousands) 645,681 645,971 665,422 697,937 683,992 682,599 - -
Announcement Date 04/02/22 03/02/23 02/02/24 31/01/25 30/01/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
19.77x11.19x14.42x3.58% 107B
11.85x4.27x6.59x7.81% 29.56B
26.09x - - 2.68% 12.47B
16.15x54.6x16.1x2.89% 11.74B
48.71x3.9x15.81x3.88% 8.85B
22.06x9.65x17.99x2.28% 8.21B
21.81x - - 1.4% 6.08B
23.75x - - - 1.86B
Average 23.77x 16.72x 14.18x 3.5% 23.18B
Weighted average by Cap. 20.29x 12.57x 13.39x 4.04%

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 Stock
  5. Valuation Brookfield Renewable Partners L.P.