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 21,887 - -
Change - -29.23% 7.2% -9.46% 16.51% 18.29% - -
Enterprise Value (EV) 1 43,823 40,088 46,158 47,136 51,302 54,387 61,719 68,343
Change - -8.52% 15.14% 2.12% 8.84% 6.01% 13.48% 10.73%
P/E -51.9x -42.2x -82.4x -25.6x -108x -23.4x -25.2x -14.7x
PBR 1.72x 1.1x 1.22x 1.55x 1.76x 2.67x 3.15x 3.74x
PEG - 3.2x 1.8x -0x 1.5x -0x 3.55x -0.2x
Capitalization / Revenue 5.64x 3.47x 3.48x 2.7x 2.89x 3.27x 3x 2.77x
EV / Revenue 10.7x 8.51x 9.16x 8.02x 8.01x 8.13x 8.47x 8.65x
EV / EBITDA 23.4x 20x 21.2x 19.6x 19x 17.8x 18.7x 19.2x
EV / EBIT 117x 95.7x 140x 118x 188x 84.8x 78.5x 61.7x
EV / FCF -35.5x -83.7x -48.3x -19.2x -10.1x 11.4x 25.3x -
FCF Yield -2.81% -1.19% -2.07% -5.22% -9.93% 8.78% 3.95% -
Dividend per Share 2 1.22 1.28 1.35 1.42 1.49 1.57 1.637 1.683
Rate of return 3.41% 5.05% 5.12% 6.24% 5.51% 4.89% 5.1% 5.25%
EPS 2 -0.69 -0.6 -0.32 -0.89 -0.25 -1.371 -1.273 -2.177
Distribution rate -177% -213% -422% -160% -596% -115% -129% -77.3%
Net sales 1 4,096 4,711 5,038 5,876 6,407 6,687 7,288 7,897
EBITDA 1 1,876 2,002 2,182 2,408 2,698 3,062 3,294 3,556
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 32.06 32.06 32.06
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.($)
-23.21x8.11x17.7x4.93% 21.71B
18.72x10.77x13.86x3.78% 101B
11.19x4.14x6.2x8.28% 27.75B
25.9x - - 2.7% 12.35B
15.65x53.23x15.7x2.98% 11.36B
48.83x3.85x15.67x3.94% 8.7B
22.38x9.74x18.16x2.25% 8.26B
20.05x - - 1.52% 5.58B
33.91x0.8x2.97x3.92% 3.26B
Average 19.27x 12.95x 12.89x 3.81% 22.22B
Weighted average by Cap. 15.14x 11.53x 13.36x 4.3%

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. Valuation Brookfield Renewable Partners L.P.