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 23,483 - -
Change - -29.23% 7.2% -9.46% 16.51% 26.92% - -
Enterprise Value (EV) 1 43,823 40,088 46,158 47,136 51,302 55,983 63,315 69,939
Change - -8.52% 15.14% 2.12% 8.84% 9.13% 13.1% 10.46%
P/E -51.9x -42.2x -82.4x -25.6x -108x -25.1x -31.7x -15.8x
PBR 1.72x 1.1x 1.22x 1.55x 1.76x 2.87x 3.37x 4.02x
PEG - 3.2x 1.8x -0x 1.5x -0x 1.5x -0x
Capitalization / Revenue 5.64x 3.47x 3.48x 2.7x 2.89x 3.52x 3.23x 2.88x
EV / Revenue 10.7x 8.51x 9.16x 8.02x 8.01x 8.38x 8.7x 8.57x
EV / EBITDA 23.4x 20x 21.2x 19.6x 19x 18.4x 19.3x 19.7x
EV / EBIT 117x 95.7x 140x 118x 188x 87.3x 80.5x 63.1x
EV / FCF -35.5x -83.7x -48.3x -19.2x -10.1x 11.7x 26x -
FCF Yield -2.81% -1.19% -2.07% -5.22% -9.93% 8.53% 3.85% -
Dividend per Share 2 1.22 1.28 1.35 1.42 1.49 1.57 1.637 1.674
Rate of return 3.41% 5.05% 5.12% 6.24% 5.51% 4.56% 4.76% 4.87%
EPS 2 -0.69 -0.6 -0.32 -0.89 -0.25 -1.372 -1.085 -2.177
Distribution rate -177% -213% -422% -160% -596% -114% -151% -76.9%
Net sales 1 4,096 4,711 5,038 5,876 6,407 6,678 7,279 8,165
EBITDA 1 1,876 2,002 2,182 2,408 2,698 3,043 3,289 3,542
EBIT 1 375 419 330 398 273 641.6 786.5 1,108
Net income 1 -368 -295 -100 -464 -19 -842.4 -694.8 -34
Net Debt 1 20,705 23,727 28,618 31,255 32,799 32,500 39,832 46,457
Reference price 2 35.80 25.33 26.36 22.75 27.05 34.40 34.40 34.40
Nbr of stocks (in thousands) 645,681 645,971 665,422 697,937 683,992 682,599 - -
Announcement Date 2/4/22 2/3/23 2/2/24 1/31/25 1/30/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
18.24x10.52x13.57x3.91% 97.76B
11.57x4.24x6.35x7.93% 29.22B
23.92x - - 2.93% 11.44B
14.5x54.11x15.6x3.49% 10.55B
50.56x3.97x16.18x3.8% 8.96B
21.03x9.37x17.46x2.4% 7.92B
22.83x - - 1.34% 6.37B
33.38x0.79x2.92x3.98% 3.05B
Average 24.50x 13.83x 12.01x 3.72% 21.91B
Weighted average by Cap. 19.48x 11.65x 12.50x 4.32%

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.
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!