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 19,601 - -
Change - -29.23% 7.2% -9.46% 16.51% 5.94% - -
Enterprise Value (EV) 1 43,823 40,088 46,158 47,136 51,302 49,668 52,882 66,171
Change - -8.52% 15.14% 2.12% 8.84% -3.18% 6.47% 25.13%
P/E -51.9x -42.2x -82.4x -25.6x -108x -19.2x -18.8x -16.8x
PBR 1.72x 1.1x 1.22x 1.55x 1.76x 2.25x 2.68x 3.26x
PEG - 3.2x 1.8x -0x 1.5x -0x -10.73x -1.4x
Capitalization / Revenue 5.64x 3.47x 3.48x 2.7x 2.89x 2.97x 2.68x 2.33x
EV / Revenue 10.7x 8.51x 9.16x 8.02x 8.01x 7.53x 7.24x 7.87x
EV / EBITDA 23.4x 20x 21.2x 19.6x 19x 16x 15.8x 18.2x
EV / EBIT 117x 95.7x 140x 118x 188x 73.2x 88.3x 82.6x
EV / FCF -35.5x -83.7x -48.3x -19.2x -10.1x 11.7x 12x 566x
FCF Yield -2.81% -1.19% -2.07% -5.22% -9.93% 8.57% 8.34% 0.18%
Dividend per Share 2 1.22 1.28 1.35 1.42 1.49 1.569 1.641 1.702
Rate of return 3.41% 5.05% 5.12% 6.24% 5.51% 5.48% 5.73% 5.94%
EPS 2 -0.69 -0.6 -0.32 -0.89 -0.25 -1.494 -1.52 -1.708
Distribution rate -177% -213% -422% -160% -596% -105% -108% -99.6%
Net sales 1 4,096 4,711 5,038 5,876 6,407 6,597 7,308 8,406
EBITDA 1 1,876 2,002 2,182 2,408 2,698 3,099 3,337 3,636
EBIT 1 375 419 330 398 273 678.9 599 801
Net income 1 -368 -295 -100 -464 -19 -877.9 -908.4 -852.9
Net Debt 1 20,705 23,727 28,618 31,255 32,799 30,067 33,281 46,570
Reference price 2 35.80 25.33 26.36 22.75 27.05 28.65 28.65 28.65
Nbr of stocks (in thousands) 645,681 645,971 665,422 697,937 683,992 684,176 - -
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.($)
32.97x5.51x40.24x0.2% 267B
19.43x8.68x15.14x3.18% 163B
20.85x4.3x11.83x3.38% 157B
19.73x11.09x14.48x3.55% 107B
23.62x3.52x14.3x0.58% 105B
19.79x5.8x12.73x3.45% 101B
12.33x1.83x6.5x5.73% 100B
17.49x5.49x11.03x3.69% 92.15B
19.53x5.16x12.48x3.06% 68.4B
Average 20.64x 5.71x 15.41x 2.98% 128.94B
Weighted average by Cap. 22.42x 5.81x 18.90x 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.