Valuation Brookfield Renewable Corporation Toronto S.E.

Stocks

Market Closed - Toronto S.E. Other stock markets 06:00:00 27/06/26 am AEST			5-day change	1st Jan Change
53.44 ^CAD	+0.11%		+0.87%	+31.40%

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	18,305	-	-
Change	-	-19.93%	4.44%	-59.05%	209.3%	2.61%	-	-
Enterprise Value (EV) ¹	33,568	31,146	34,859	24,801	37,618	53,347	55,566	55,494
Change	-	-7.22%	11.92%	-28.85%	51.68%	41.81%	4.16%	-0.13%
P/E	-53.4x	-45.9x	-105x	77.8x	-10.9x	-89.8x	-89.8x	-47.1x
PBR	-	-	1.86x	-	-	12.2x	17.3x	38.5x
PEG	-	3.5x	1.9x	-0x	0x	1x	-	-0.5x
Capitalization / Revenue	3.95x	2.68x	2.65x	0.97x	3.53x	2.39x	2.08x	2.04x
EV / Revenue	7.87x	6.19x	6.55x	4.16x	7.44x	6.96x	6.3x	6.2x
EV / EBITDA	14x	11.7x	11.9x	7.15x	10.3x	13.6x	13x	12.8x
EV / EBIT	43.1x	55.8x	31x	15x	19x	43x	44.4x	31.7x
EV / FCF	-27.4x	52.3x	45.3x	-42.8x	-43.8x	-6.27x	-12.5x	-4.66x
FCF Yield	-3.65%	1.91%	2.21%	-2.33%	-2.28%	-15.9%	-8.01%	-21.5%
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%	4.18%	4.33%	4.47%
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	7,669	8,818	8,954
EBITDA ¹	2,395	2,665	2,925	3,470	3,660	3,908	4,271	4,319
EBIT ¹	779	557.8	1,126	1,651	1,978	1,242	1,253	1,748
Net income ¹	-466.1	-394.8	-242.6	340.1	-3,179	-342.3	-331.9	-492.9
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	37.71	37.71	37.71
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.	24.85x	3.86x	9.03x	0.34%	8.6B
ORMAT TECHNOLOGIES, INC.	61.66x	8.59x	15.54x	0.41%	7.14B
FERMI INC.	-20.63x	141.58x	-50.39x	-.--%	6.05B
CONTACT ENERGY LIMITED	23.34x	3.78x	12.46x	4.33%	5.59B
GUNKUL ENGINEERING	19.45x	4.52x	14.28x	2.51%	1.1B
VOLTALIA	1033.85x	5.1x	14.1x	-.--%	1.09B
CITICORE RENEWABLE ENERGY CORPORATION	14.33x	6.86x	12.72x	-	838M
BCPG	8.1x	12.87x	15.62x	5.37%	624M
Average	145.62x	23.39x	5.42x	1.85%	3.88B
Weighted average by Cap.	58.95x	32.11x	0.16x	1.2%