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 20,001 - -
Change - -29.23% 7.2% -9.46% 16.51% 8.1% - -
Enterprise Value (EV) 1 43,823 40,088 46,158 47,136 51,302 50,068 53,284 66,578
Change - -8.52% 15.14% 2.12% 8.84% -2.4% 6.42% 24.95%
P/E -51.9x -42.2x -82.4x -25.6x -108x -19.6x -19.2x -17.1x
PBR 1.72x 1.1x 1.22x 1.55x 1.76x 2.3x 2.73x 3.34x
PEG - 3.2x 1.8x -0x 1.5x -0x -10.96x -1.4x
Capitalization / Revenue 5.64x 3.47x 3.48x 2.7x 2.89x 3.03x 2.74x 2.38x
EV / Revenue 10.7x 8.51x 9.16x 8.02x 8.01x 7.58x 7.29x 7.91x
EV / EBITDA 23.4x 20x 21.2x 19.6x 19x 16.2x 16x 18.3x
EV / EBIT 117x 95.7x 140x 118x 188x 73.7x 89x 83.1x
EV / FCF -35.5x -83.7x -48.3x -19.2x -10.1x 11.8x 12.1x 569x
FCF Yield -2.81% -1.19% -2.07% -5.22% -9.93% 8.5% 8.28% 0.18%
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% 5.37% 5.61% 5.82%
EPS 2 -0.69 -0.6 -0.32 -0.89 -0.25 -1.494 -1.52 -1.708
Distribution rate -177% -213% -422% -160% -596% -105% -108% -99.6%
Net sales 1 4,096 4,711 5,038 5,876 6,407 6,604 7,312 8,420
EBITDA 1 1,876 2,002 2,182 2,408 2,698 3,100 3,334 3,631
EBIT 1 375 419 330 398 273 678.9 599 801
Net income 1 -368 -295 -100 -464 -19 -877.9 -908.4 -852.9
Net Debt 1 20,705 23,727 28,618 31,255 32,799 30,067 33,283 46,577
Reference price 2 35.80 25.33 26.36 22.75 27.05 29.23 29.23 29.23
Nbr of stocks (in thousands) 645,681 645,971 665,422 697,937 683,992 684,176 - -
Announcement Date 4/2/22 3/2/23 2/2/24 31/1/25 30/1/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
32.59x5.47x40.01x0.2% 266B
19.14x8.66x15x3.21% 161B
20.24x4.21x11.58x3.48% 152B
23.92x3.56x14.46x0.57% 106B
19.27x10.9x14.22x3.62% 104B
11.99x1.8x6.38x5.92% 96.91B
19.11x5.7x12.5x3.56% 98.29B
17.12x5.43x10.9x3.77% 90.06B
18.97x5.08x12.28x3.15% 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

Valuation ratios - P/E - Brookfield Renewable Partners L.P.

Historical PBR trend

Valuation ratios - PBR - Brookfield Renewable Partners L.P.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Brookfield Renewable Partners L.P.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Brookfield Renewable Partners L.P.


Year-on-year evolution of the Yield

Valuation ratios - Yield - Brookfield Renewable Partners L.P.
  1. Stock Market
  2. Stocks
  3. BEP.UN Stock
  4. BEP.PR.M Stock
  5. Valuation Brookfield Renewable Partners L.P.