Company Valuation: Brookfield Renewable Corporation

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 14,479 - -
Change - -19.93% 4.44% -59.05% 209.3% -18.83% - -
Enterprise Value (EV) 1 33,568 31,146 34,859 24,801 37,618 50,684 52,647 53,579
Change - -7.22% 11.92% -28.85% 51.68% 34.73% 3.87% 1.77%
P/E -53.4x -45.9x -105x 77.8x -10.9x -24.9x -25.4x -29.8x
PBR - - 1.86x - - 9.77x 14.5x 36.5x
PEG - 3.5x 1.9x -0x 0x 0.4x 13.27x 2x
Capitalization / Revenue 3.95x 2.68x 2.65x 0.97x 3.53x 1.89x 1.64x 1.6x
EV / Revenue 7.87x 6.19x 6.55x 4.16x 7.44x 6.6x 5.98x 5.91x
EV / EBITDA 14x 11.7x 11.9x 7.15x 10.3x 12.4x 12.1x 11.9x
EV / EBIT 43.1x 55.8x 31x 15x 19x 36.9x 43.4x 30.2x
EV / FCF -27.4x 52.3x 45.3x -42.8x -43.8x -5.25x -8.28x -3.38x
FCF Yield -3.65% 1.91% 2.21% -2.33% -2.28% -19% -12.1% -29.6%
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% 5.26% 5.47% 5.67%
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 4,100 4,333 4,487
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 36,205 38,167 39,100
Reference price 3 36.83 27.54 28.79 27.66 38.34 29.93 29.93 29.93
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.($)
-24.88x6.59x12.35x5.27% 10.31B
19.6x3.61x8.2x0.15% 8.12B
48.18x7.41x13.54x0.49% 5.99B
21.86x3.7x11.27x4.77% 5.4B
-9.96x91.37x-83.31x-.--% 3.17B
21.95x5.26x16.13x2.54% 1.32B
15.61x8.77x15.96x - 873M
713.64x4.65x13.36x-.--% 716M
5.88x - - - 643M
8.03x13.06x16.24x5.27% 626M
Average 81.99x 16.05x 2.64x 2.31% 3.72B
Weighted average by Cap. 22.59x 13.07x 3.47x 2.55%

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. BEPC Stock
  4. Valuation Brookfield Renewable Corporation
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!