Company Valuation: Brookfield Renewable Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 16,842 13,485 14,083 5,768 17,839 15,069 - -
Change - -19.93% 4.44% -59.05% 209.3% -15.53% - -
Enterprise Value (EV) 1 33,568 31,146 34,859 24,801 37,618 51,274 53,237 54,169
Change - -7.22% 11.92% -28.85% 51.68% 36.3% 3.83% 1.75%
P/E -53.4x -45.9x -105x 77.8x -10.9x -26.3x -26.8x -31.4x
PBR - - 1.86x - - 10.3x 15.3x 38.5x
PEG - 3.5x 1.9x -0x 0x 0.4x 14.01x 2.1x
Capitalization / Revenue 3.95x 2.68x 2.65x 0.97x 3.53x 1.96x 1.71x 1.66x
EV / Revenue 7.87x 6.19x 6.55x 4.16x 7.44x 6.68x 6.05x 5.98x
EV / EBITDA 14x 11.7x 11.9x 7.15x 10.3x 12.5x 12.3x 12.1x
EV / EBIT 43.1x 55.8x 31x 15x 19x 37.3x 43.9x 30.5x
EV / FCF -27.4x 52.3x 45.3x -42.8x -43.8x -5.32x -8.38x -3.42x
FCF Yield -3.65% 1.91% 2.21% -2.33% -2.28% -18.8% -11.9% -29.3%
Dividend per Share 3 1.28 - 1.35 1.42 1.49 1.574 1.637 1.697
Rate of return 3.48% - 4.69% 5.13% 3.89% 4.98% 5.18% 5.37%
EPS 3 -0.69 -0.6 -0.2755 0.3556 -3.524 -1.2 -1.177 -1.005
Distribution rate -186% - -490% 399% -42.3% -131% -139% -169%
Net sales 1 4,265 5,029 5,318 5,968 5,057 7,680 8,807 9,061
EBITDA 1 2,395 2,665 2,925 3,470 3,660 4,100 4,333 4,487
EBIT 1 779 557.8 1,126 1,651 1,978 1,373 1,212 1,775
Net income 1 -466.1 -394.8 -242.6 340.1 -3,179 -589.8 -384.3 -613
Net Debt 1 16,726 17,661 20,776 19,034 19,779 36,205 38,167 39,100
Reference price 3 36.83 27.54 28.79 27.66 38.34 31.59 31.59 31.59
Nbr of stocks (in thousands) 361,804 361,818 369,252 144,921 339,346 345,340 - -
Announcement Date 04/02/22 03/02/23 02/02/24 31/01/25 30/01/26 - - -
1USD in Million2CAD in Million3USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-26.32x6.68x12.51x4.98% 10.91B
19.18x3.6x8.25x0.16% 8.18B
48.89x7.49x13.67x0.49% 6.08B
21.51x3.66x11.13x4.85% 5.41B
-11.12x87.22x-79.53x-.--% 3.54B
23.01x5.37x16.75x2.62% 1.4B
15.52x8.74x15.9x - 871M
732.38x4.68x13.44x-.--% 743M
8.5x13.37x16.64x4.98% 669M
Average 92.39x 15.64x 3.19x 2.26% 4.2B
Weighted average by Cap. 22.21x 13.33x 3.28x 2.49%

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. BEPC Stock
  4. BEPC Stock
  5. Valuation Brookfield Renewable Corporation
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!