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 20,173 - -
Change - -29.23% 7.2% -9.46% 16.51% 9.03% - -
Enterprise Value (EV) 1 43,823 40,088 46,158 47,136 51,302 50,240 53,456 66,750
Change - -8.52% 15.14% 2.12% 8.84% -2.07% 6.4% 24.87%
P/E -51.9x -42.2x -82.4x -25.6x -108x -19.7x -19.4x -17.3x
PBR 1.72x 1.1x 1.22x 1.55x 1.76x 2.32x 2.76x 3.37x
PEG - 3.2x 1.8x -0x 1.5x -0x -11.07x -1.4x
Capitalization / Revenue 5.64x 3.47x 3.48x 2.7x 2.89x 3.05x 2.76x 2.4x
EV / Revenue 10.7x 8.51x 9.16x 8.02x 8.01x 7.61x 7.31x 7.93x
EV / EBITDA 23.4x 20x 21.2x 19.6x 19x 16.2x 16x 18.4x
EV / EBIT 117x 95.7x 140x 118x 188x 74x 89.2x 83.3x
EV / FCF -35.5x -83.7x -48.3x -19.2x -10.1x 11.8x 12.1x 571x
FCF Yield -2.81% -1.19% -2.07% -5.22% -9.93% 8.47% 8.26% 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% 5.32% 5.57% 5.77%
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 29.48 29.48 29.48
Nbr of stocks (in thousands) 6,45,681 6,45,971 6,65,422 6,97,937 6,83,992 6,84,176 - -
Announcement Date 04/02/22 03/02/23 02/02/24 31/01/25 30/01/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
32.66x5.49x40.1x0.2% 27TCr
19.22x8.63x15.04x3.2% 16TCr
20.41x4.24x11.65x3.45% 15TCr
22.76x3.41x13.87x0.6% 10TCr
19.51x11x14.35x3.58% 11TCr
19.27x5.72x12.56x3.53% 9.91TCr
12.04x1.81x6.39x5.89% 9.73TCr
17.32x5.46x10.96x3.73% 9.11TCr
19.01x5.09x12.3x3.15% 6.66TCr
Average 20.24x 5.65x 15.25x 3.04% 12.68TCr
Weighted average by Cap. 22.08x 5.77x 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 Stock
  5. Valuation Brookfield Renewable Partners L.P.