Valuation Brookfield Renewable Corporation Inc. Toronto S.E.
Stocks
BEPC
CA11284V1058
Electric Utilities
|
End-of-day quote
Toronto S.E.
|
5-day change | 1st Jan Change | ||
| - PTS | -.--% |
|
-.--% | - |
| Sep. 24 | Colombia's Isagen sells power assets to EDF, BTG Pactual | RE |
| Sep. 21 | Brazil's Patria Investment, Ashmore's Colombia branch sell solar plant to Isagen | RE |
Company Valuation: Brookfield Renewable Corporation Inc.
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 | 13,777 | - | - |
| Change | - | -19.93% | 4.44% | -59.05% | 209.3% | -22.77% | - | - |
| Enterprise Value (EV) 1 | 33,568 | 31,146 | 34,859 | 24,801 | 37,618 | 50,282 | 52,264 | 53,326 |
| Change | - | -7.22% | 11.92% | -28.85% | 51.68% | 33.66% | 3.94% | 2.03% |
| P/E | -53.4x | -45.9x | -105x | 77.8x | -10.9x | -23.4x | -23.9x | -28x |
| PBR | - | - | 1.86x | - | - | 9.17x | 13.6x | 34.3x |
| PEG | - | 3.5x | 1.9x | -0x | 0x | 0.4x | 12.49x | 1.9x |
| Capitalization / Revenue | 3.95x | 2.68x | 2.65x | 0.97x | 3.53x | 1.79x | 1.56x | 1.52x |
| EV / Revenue | 7.87x | 6.19x | 6.55x | 4.16x | 7.44x | 6.55x | 5.93x | 5.89x |
| EV / EBITDA | 14x | 11.7x | 11.9x | 7.15x | 10.3x | 12.3x | 12.1x | 11.9x |
| EV / EBIT | 43.1x | 55.8x | 31x | 15x | 19x | 36.6x | 43.1x | 30x |
| EV / FCF | -27.4x | 52.3x | 45.3x | -42.8x | -43.8x | -5.21x | -8.22x | -3.36x |
| FCF Yield | -3.65% | 1.91% | 2.21% | -2.33% | -2.28% | -19.2% | -12.2% | -29.7% |
| Dividend per Share 3 | 1.28 | - | 1.35 | 1.42 | 1.49 | 1.574 | 1.637 | 1.697 |
| Rate of return | 3.48% | - | 4.69% | 5.13% | 3.89% | 5.6% | 5.83% | 6.04% |
| EPS 3 | -0.69 | -0.6 | -0.2755 | 0.3556 | -3.524 | -1.2 | -1.177 | -1.005 |
| Distribution rate | -186% | - | -490% | 399% | -42.3% | -131% | -139% | -169% |
| Net sales 1 | 4,265 | 5,029 | 5,318 | 5,968 | 5,057 | 7,680 | 8,807 | 9,061 |
| EBITDA 1 | 2,395 | 2,665 | 2,925 | 3,470 | 3,660 | 4,073 | 4,336 | 4,499 |
| EBIT 1 | 779 | 557.8 | 1,126 | 1,651 | 1,978 | 1,373 | 1,212 | 1,775 |
| Net income 1 | -466.1 | -394.8 | -242.6 | 340.1 | -3,179 | -589.8 | -384.3 | -613 |
| Net Debt 1 | 16,726 | 17,661 | 20,776 | 19,034 | 19,779 | 36,505 | 38,487 | 39,549 |
| Reference price 3 | 36.83 | 27.54 | 28.79 | 27.66 | 38.34 | 28.10 | 28.10 | 28.10 |
| Nbr of stocks (in thousands) | 361,804 | 361,818 | 369,252 | 144,921 | 339,346 | 345,340 | - | - |
| Announcement Date | 2/4/22 | 2/3/23 | 2/2/24 | 1/31/25 | 1/30/26 | - | - | - |
1USD in Million2CAD in Million3USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 31.27x | 5.27x | 38.38x | 0.21% | 256B | |
| 18.85x | 8.58x | 14.8x | 3.26% | 158B | |
| 20.2x | 4.15x | 11.4x | 3.54% | 151B | |
| 19.16x | 10.85x | 14.16x | 3.69% | 103B | |
| 12.06x | 1.81x | 6.4x | 5.88% | 98.72B | |
| 18.67x | 5.62x | 12.34x | 3.64% | 96B | |
| 20.93x | 3.21x | 13.03x | 0.65% | 93.74B | |
| 16.93x | 5.4x | 10.84x | 3.81% | 89.05B | |
| 18.54x | 5.02x | 12.13x | 3.23% | 64.95B | |
| Average | 19.62x | 5.55x | 14.83x | 3.1% | 123.47B | |
| Weighted average by Cap. | 21.31x | 5.66x | 18.14x | 2.72% |
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
- Stock Market
- Stocks
- BEPC Stock
- BEPC Stock
- Valuation Brookfield Renewable Corporation Inc.
Select your edition
All financial news and data tailored to specific country editions
