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 20,328 - -
Change - -29.23% 7.2% -9.46% 16.51% 9.87% - -
Enterprise Value (EV) 1 43,823 40,088 46,158 47,136 51,302 50,534 53,713 66,950
Change - -8.52% 15.14% 2.12% 8.84% -1.5% 6.29% 24.64%
P/E -51.9x -42.2x -82.4x -25.6x -108x -21.2x -19.4x -13.6x
PBR 1.72x 1.1x 1.22x 1.55x 1.76x 2.4x 2.88x 3.57x
PEG - 3.2x 1.8x -0x 1.5x -0x -2.13x -0.3x
Capitalization / Revenue 5.64x 3.47x 3.48x 2.7x 2.89x 3.08x 2.78x 2.43x
EV / Revenue 10.7x 8.51x 9.16x 8.02x 8.01x 7.66x 7.36x 7.99x
EV / EBITDA 23.4x 20x 21.2x 19.6x 19x 16.2x 16.1x 18.4x
EV / EBIT 117x 95.7x 140x 118x 188x 74.4x 89.7x 83.6x
EV / FCF -35.5x -83.7x -48.3x -19.2x -10.1x 11.9x 12.2x -
FCF Yield -2.81% -1.19% -2.07% -5.22% -9.93% 8.42% 8.22% -
Dividend per Share 2 1.22 1.28 1.35 1.42 1.49 1.569 1.641 1.702
Rate of return 3.41% 5.05% 5.12% 6.24% 5.51% 5.28% 5.52% 5.73%
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% -78.2%
Net sales 1 4,096 4,711 5,038 5,876 6,407 6,597 7,300 8,379
EBITDA 1 1,876 2,002 2,182 2,408 2,698 3,120 3,345 3,643
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 30,207 33,385 46,622
Reference price 2 35.80 25.33 26.36 22.75 27.05 29.71 29.71 29.71
Nbr of stocks (in thousands) 645,681 645,971 665,422 697,937 683,992 684,176 - -
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-21.17x7.66x16.19x5.28% 20.33B
18.97x10.77x14.06x3.72% 103B
15.89x4.66x7.23x5.48% 30.95B
15.56x57.12x16.55x3.17% 11.58B
22.96x - - 2.99% 11.3B
44.85x4.06x14.62x4.24% 8.44B
17.58x7.8x14.28x2.54% 7.95B
19.9x - - 1.55% 5.84B
21.96x - - - 1.74B
Average 17.39x 15.35x 13.82x 3.62% 22.31B
Weighted average by Cap. 15.54x 11.89x 13.33x 3.99%

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%: Exceptional extension
d
:
:
SEIZE THE OFFER!