|
Delayed
Toronto S.E.
06:08:38 09/10/26 am AEDT
|
5-day change | 1st Jan Change | ||
| 41.59 CAD | -1.23% |
|
+4.83% | +2.14% |
| 25/09 | Colombia's Isagen sells power assets to EDF, BTG Pactual | RE |
| 22/09 | Brazil's Patria Investment, Ashmore's Colombia branch sell solar plant to Isagen | RE |
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 | 14,533 | - | - |
| Change | - | -19.93% | 4.44% | -59.05% | 209.3% | -18.53% | - | - |
| Enterprise Value (EV) 1 | 33,568 | 31,146 | 34,859 | 24,801 | 37,618 | 51,038 | 53,020 | 54,082 |
| Change | - | -7.22% | 11.92% | -28.85% | 51.68% | 35.67% | 3.88% | 2% |
| P/E | -53.4x | -45.9x | -105x | 77.8x | -10.9x | -24.6x | -25.1x | -29.4x |
| PBR | - | - | 1.86x | - | - | 9.63x | 14.3x | 36x |
| PEG | - | 3.5x | 1.9x | -0x | 0x | 0.4x | 13.12x | 2x |
| Capitalization / Revenue | 3.95x | 2.68x | 2.65x | 0.97x | 3.53x | 1.89x | 1.65x | 1.6x |
| EV / Revenue | 7.87x | 6.19x | 6.55x | 4.16x | 7.44x | 6.65x | 6.02x | 5.97x |
| EV / EBITDA | 14x | 11.7x | 11.9x | 7.15x | 10.3x | 12.5x | 12.2x | 12x |
| EV / EBIT | 43.1x | 55.8x | 31x | 15x | 19x | 37.2x | 43.7x | 30.5x |
| EV / FCF | -27.4x | 52.3x | 45.3x | -42.8x | -43.8x | -5.29x | -8.34x | -3.41x |
| FCF Yield | -3.65% | 1.91% | 2.21% | -2.33% | -2.28% | -18.9% | -12% | -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% | 5.34% | 5.55% | 5.75% |
| 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 | 4,073 | 4,336 | 4,499 |
| 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 | 36,505 | 38,487 | 39,549 |
| Reference price 3 | 36.83 | 27.54 | 28.79 | 27.66 | 38.34 | 29.51 | 29.51 | 29.51 |
| Nbr of stocks (in thousands) | 361,804 | 361,818 | 369,252 | 144,921 | 339,346 | 345,340 | - | - |
| Announcement Date | 4/2/22 | 3/2/23 | 2/2/24 | 31/1/25 | 30/1/26 | - | - | - |
1USD in Million2CAD in Million3USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 32.59x | 5.47x | 40.01x | 0.2% | 266B | |
| 19.14x | 8.66x | 15x | 3.21% | 161B | |
| 20.24x | 4.21x | 11.58x | 3.48% | 152B | |
| 23.92x | 3.56x | 14.46x | 0.57% | 106B | |
| 19.27x | 10.9x | 14.22x | 3.62% | 104B | |
| 11.99x | 1.8x | 6.38x | 5.92% | 96.91B | |
| 19.11x | 5.7x | 12.5x | 3.56% | 98.29B | |
| 17.12x | 5.43x | 10.9x | 3.77% | 90.06B | |
| 18.97x | 5.08x | 12.28x | 3.15% | 66.46B | |
| Average | 20.26x | 5.65x | 15.26x | 3.05% | 126.7B | |
| Weighted average by Cap. | 22.10x | 5.75x | 18.82x | 2.64% |
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
- Stock Market
- Stocks
- BEPC Stock
- BEPC Stock
- Valuation Brookfield Renewable Corporation
Select your edition
All financial news and data tailored to specific country editions
