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 21,035 - -
Change - -29.23% 7.2% -9.46% 16.51% 13.69% - -
Enterprise Value (EV) 1 43,823 40,088 46,158 47,136 51,302 51,086 54,325 67,614
Change - -8.52% 15.14% 2.12% 8.84% -0.42% 6.34% 24.46%
P/E -51.9x -42.2x -82.4x -25.6x -108x -20.5x -20.2x -18x
PBR 1.72x 1.1x 1.22x 1.55x 1.76x 2.42x 2.87x 3.5x
PEG - 3.2x 1.8x -0x 1.5x -0x -14.83x -1.5x
Capitalization / Revenue 5.64x 3.47x 3.48x 2.7x 2.89x 3.2x 2.88x 2.5x
EV / Revenue 10.7x 8.51x 9.16x 8.02x 8.01x 7.78x 7.44x 8.04x
EV / EBITDA 23.4x 20x 21.2x 19.6x 19x 16.5x 16.3x 18.6x
EV / EBIT 117x 95.7x 140x 118x 188x 75.7x 90.9x 84.4x
EV / FCF -35.5x -83.7x -48.3x -19.2x -10.1x 11.6x 12.8x 578x
FCF Yield -2.81% -1.19% -2.07% -5.22% -9.93% 8.61% 7.82% 0.17%
Dividend per Share 2 1.22 1.28 1.35 1.42 1.49 1.569 1.648 1.735
Rate of return 3.41% 5.05% 5.12% 6.24% 5.51% 5.1% 5.36% 5.64%
EPS 2 -0.69 -0.6 -0.32 -0.89 -0.25 -1.5 -1.521 -1.708
Distribution rate -177% -213% -422% -160% -596% -105% -108% -102%
Net sales 1 4,096 4,711 5,038 5,876 6,407 6,564 7,304 8,406
EBITDA 1 1,876 2,002 2,182 2,408 2,698 3,089 3,337 3,639
EBIT 1 375 419 330 398 273 675.1 597.7 801
Net income 1 -368 -295 -100 -464 -19 -883.8 -909 -852.9
Net Debt 1 20,705 23,727 28,618 31,255 32,799 30,051 33,290 46,578
Reference price 2 35.80 25.33 26.36 22.75 27.05 30.74 30.74 30.74
Nbr of stocks (in thousands) 6,45,681 6,45,971 6,65,422 6,97,937 6,83,992 6,84,242 - -
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.($)
26.25x4.37x30.47x0.24% 22TCr
21.67x9.54x17.1x2.81% 19TCr
21.37x4.5x12.43x3.24% 17TCr
21.98x11.99x15.4x3.23% 11TCr
21.31x5.96x13.07x3.26% 11TCr
13.28x1.92x6.79x5.34% 11TCr
19.15x5.74x11.56x3.36% 10TCr
19.9x3x12.47x0.69% 8.71TCr
19.99x5.22x12.47x2.98% 7.04TCr
Average 20.54x 5.80x 14.64x 2.79% 12.85TCr
Weighted average by Cap. 21.25x 5.92x 16.34x 2.6%

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.