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 22,557 - -
Change - -29.23% 7.2% -9.46% 16.51% 21.91% - -
Enterprise Value (EV) 1 43,823 40,088 46,158 47,136 51,302 52,687 55,866 69,047
Change - -8.52% 15.14% 2.12% 8.84% 2.7% 6.03% 23.59%
P/E -51.9x -42.2x -82.4x -25.6x -108x -23.5x -21.5x -15.1x
PBR 1.72x 1.1x 1.22x 1.55x 1.76x 2.67x 3.2x 3.96x
PEG - 3.2x 1.8x -0x 1.5x -0x -2.36x -0.4x
Capitalization / Revenue 5.64x 3.47x 3.48x 2.7x 2.89x 3.42x 3.1x 2.81x
EV / Revenue 10.7x 8.51x 9.16x 8.02x 8.01x 7.99x 7.67x 8.59x
EV / EBITDA 23.4x 20x 21.2x 19.6x 19x 16.9x 16.7x 19x
EV / EBIT 117x 95.7x 140x 118x 188x 77.6x 93.3x 86.2x
EV / FCF -35.5x -83.7x -48.3x -19.2x -10.1x 12.4x 12.7x -
FCF Yield -2.81% -1.19% -2.07% -5.22% -9.93% 8.08% 7.9% -
Dividend per Share 2 1.22 1.28 1.35 1.42 1.49 1.569 1.642 1.706
Rate of return 3.41% 5.05% 5.12% 6.24% 5.51% 4.76% 4.98% 5.18%
EPS 2 -0.69 -0.6 -0.32 -0.89 -0.25 -1.404 -1.532 -2.177
Distribution rate -177% -213% -422% -160% -596% -112% -107% -78.4%
Net sales 1 4,096 4,711 5,038 5,876 6,407 6,597 7,288 8,039
EBITDA 1 1,876 2,002 2,182 2,408 2,698 3,120 3,344 3,639
EBIT 1 375 419 330 398 273 678.9 599 801
Net income 1 -368 -295 -100 -464 -19 -1,048 -971 -34
Net Debt 1 20,705 23,727 28,618 31,255 32,799 30,130 33,309 46,490
Reference price 2 35.80 25.33 26.36 22.75 27.05 32.97 32.97 32.97
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
18.71x10.75x13.9x3.78% 10TCr
14.45x4.36x6.72x6.02% 2.77TCr
-24.55x7.16x15.93x4.55% 2.36TCr
24.35x - - 2.82% 1.19TCr
15.02x55.31x15.91x3.38% 1.09TCr
50.17x4.01x15.55x3.97% 871.6Cr
17.51x7.79x14.36x2.48% 804.75Cr
21.39x - - 1.43% 598.32Cr
Average 17.13x 14.90x 13.73x 3.55% 2.48TCr
Weighted average by Cap. 14.52x 11.54x 13.28x 3.99%

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

  1. Stock Market
  2. Stocks
  3. BEP.UN Stock
  4. BEP Stock
  5. Valuation Brookfield Renewable Partners L.P.