Valuation Brookfield Renewable Corporation Toronto S.E.

Stocks

Market Closed - Toronto S.E. Other stock markets 06:00:00 26/06/26 am AEST			5-day change	1st Jan Change
53.38 ^CAD	-0.43%		+0.91%	+31.25%

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	18,267	-	-
Change	-	-19.93%	4.44%	-59.05%	209.3%	2.4%	-	-
Enterprise Value (EV) ¹	33,568	31,146	34,859	24,801	37,618	53,308	55,528	55,456
Change	-	-7.22%	11.92%	-28.85%	51.68%	41.71%	4.16%	-0.13%
P/E	-53.4x	-45.9x	-105x	77.8x	-10.9x	-89.6x	-89.6x	-47x
PBR	-	-	1.86x	-	-	12.2x	17.3x	38.4x
PEG	-	3.5x	1.9x	-0x	0x	1x	-	-0.5x
Capitalization / Revenue	3.95x	2.68x	2.65x	0.97x	3.53x	2.38x	2.07x	2.04x
EV / Revenue	7.87x	6.19x	6.55x	4.16x	7.44x	6.95x	6.3x	6.19x
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	42.9x	44.3x	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%	4.19%	4.34%	4.48%
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	37.62	37.62	37.62
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.	24.74x	3.85x	9x	0.34%	8.55B
ORMAT TECHNOLOGIES, INC.	63.73x	8.8x	15.92x	0.4%	7.38B
CONTACT ENERGY LIMITED	23.72x	3.83x	12.63x	4.26%	5.69B
FERMI INC.	-19.13x	133.19x	-47.41x	-.--%	5.61B
VOLTALIA	1012.69x	5.07x	14.02x	-.--%	1.07B
GUNKUL ENGINEERING	19.09x	4.46x	14.08x	2.56%	1.08B
CITICORE RENEWABLE ENERGY CORPORATION	14.02x	6.77x	12.55x	-	820M
BCPG	7.98x	12.79x	15.52x	5.45%	615M
Average	143.36x	22.34x	5.79x	1.86%	3.85B
Weighted average by Cap.	59.40x	28.90x	1.63x	1.21%