Valuation Brookfield Renewable Corporation NYSE

Stocks

Market Closed - NYSE Other stock markets 06:00:02 18/07/26 am AEST			5-day change	1st Jan Change
33.91 ^USD	-0.50%		-3.31%	+20.29%

17/06	Brookfield Renewable Corporation - Shareholder/Analyst Call
17/06	Brookfield Renewable Corporation Seeks Acquisitions	CI

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	16,254	-	-
Change	-	-19.93%	4.44%	-59.05%	209.3%	-8.89%	-	-
Enterprise Value (EV) ¹	33,568	31,146	34,859	24,801	37,618	51,295	53,515	53,442
Change	-	-7.22%	11.92%	-28.85%	51.68%	36.36%	4.33%	-0.14%
P/E	-53.4x	-45.9x	-105x	77.8x	-10.9x	-80.7x	-80.7x	-42.4x
PBR	-	-	1.86x	-	-	11x	15.6x	34.6x
PEG	-	3.5x	1.9x	-0x	0x	0.9x	-	-0.5x
Capitalization / Revenue	3.95x	2.68x	2.65x	0.97x	3.53x	2.11x	1.84x	1.8x
EV / Revenue	7.87x	6.19x	6.55x	4.16x	7.44x	6.66x	6.04x	5.93x
EV / EBITDA	14x	11.7x	11.9x	7.15x	10.3x	13x	12.4x	12.2x
EV / EBIT	43.1x	55.8x	31x	15x	19x	40.7x	42.1x	29.9x
EV / FCF	-27.4x	52.3x	45.3x	-42.8x	-43.8x	-6.03x	-12x	-4.49x
FCF Yield	-3.65%	1.91%	2.21%	-2.33%	-2.28%	-16.6%	-8.32%	-22.3%
Dividend per Share ³	1.28	-	1.35	1.42	1.49	1.574	1.634	1.687
Rate of return	3.48%	-	4.69%	5.13%	3.89%	4.64%	4.82%	4.97%
EPS ³	-0.69	-0.6	-0.2755	0.3556	-3.524	-0.42	-0.42	-0.8
Distribution rate	-186%	-	-490%	399%	-42.3%	-375%	-389%	-211%
Net sales ¹	4,265	5,029	5,318	5,968	5,057	7,704	8,856	9,007
EBITDA ¹	2,395	2,665	2,925	3,470	3,660	3,935	4,300	4,365
EBIT ¹	779	557.8	1,126	1,651	1,978	1,261	1,272	1,790
Net income ¹	-466.1	-394.8	-242.6	340.1	-3,179	-345.7	-335.2	-495.9
Net Debt ¹	16,726	17,661	20,776	19,034	19,779	35,042	37,261	37,189
Reference price ³	36.83	27.54	28.79	27.66	38.34	33.91	33.91	33.91
Nbr of stocks (in thousands)	361,804	361,818	369,252	144,921	339,346	342,123	-	-
Announcement Date	4/2/22	3/2/23	2/2/24	31/1/25	30/1/26	-	-	-

¹USD in Million²CAD in Million³USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CORPORACIÓN ACCIONA ENERGÍAS RENOVABLES, S.A.	22.71x	3.63x	8.51x	0.35%	7.93B
ORMAT TECHNOLOGIES, INC.	56.93x	7.98x	14.44x	0.46%	6.43B
CONTACT ENERGY LIMITED	23.29x	3.77x	12.44x	4.34%	5.77B
FERMI INC.	-13.15x	99.75x	-35.5x	-.--%	3.86B
GUNKUL ENGINEERING	24.09x	5.43x	16.62x	2.19%	1.36B
VOLTALIA	922.15x	4.81x	13.75x	-.--%	1.03B
CITICORE RENEWABLE ENERGY CORPORATION	14.2x	7.26x	14.19x	-	826M
BCPG	9.01x	13.49x	18.91x	4.88%	668M
Average	132.40x	18.26x	7.92x	1.74%	3.48B
Weighted average by Cap.	58.48x	18.44x	5.61x	1.37%