Valuation Brookfield Renewable Corporation Inc. Toronto S.E.

Stocks

End-of-day quote Toronto S.E. Other stock markets			5-day change	1st Jan Change
- ^PTS	-.--%		-.--%	-

06-03	Renewable energy investors mobilize for Brazil battery auction, but warn of risks	RE
06-01	TSX Closer: The Index Edges Down, But Still Near Its Record Close As CIBC Flags Its Top 10 Best Ideas For June	MT

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	18,053	-	-
Change	-	-19.93%	4.44%	-59.05%	209.3%	1.2%	-	-
Enterprise Value (EV) ¹	33,568	31,146	34,859	24,801	37,618	53,095	55,314	55,242
Change	-	-7.22%	11.92%	-28.85%	51.68%	41.14%	4.18%	-0.13%
P/E Ratio	-53.4x	-45.9x	-105x	77.8x	-10.9x	-89.7x	-89.7x	-47.1x
PBR	-	-	1.86x	-	-	12.2x	17.3x	38.4x
PEG	-	3.5x	1.9x	-0x	0x	1x	-	-0.5x
Capitalization / Revenue	3.95x	2.68x	2.65x	0.97x	3.53x	2.35x	2.05x	2.02x
EV / Revenue	7.87x	6.19x	6.55x	4.16x	7.44x	6.92x	6.27x	6.17x
EV / EBITDA	14x	11.7x	11.9x	7.15x	10.3x	13.6x	13x	12.8x
EV / EBIT	43.1x	55.8x	31x	15x	19x	42.8x	44.2x	31.6x
EV / FCF	-27.4x	52.3x	45.3x	-42.8x	-43.8x	-6.25x	-12.4x	-4.64x
FCF Yield	-3.65%	1.91%	2.21%	-2.33%	-2.28%	-16%	-8.05%	-21.6%
Dividend per Share ³	1.28	-	1.35	1.42	1.49	1.574	1.634	1.687
Rate of return	3.48%	-	4.69%	5.13%	3.89%	4.18%	4.34%	4.48%
EPS ³	-0.69	-0.6	-0.2755	0.3556	-3.524	-0.42	-0.42	-0.8
Distribution rate	-186%	-	-490%	399%	-42.3%	-375%	-389%	-211%
Net sales ¹	4,265	5,029	5,318	5,968	5,057	7,669	8,818	8,954
EBITDA ¹	2,395	2,665	2,925	3,470	3,660	3,908	4,271	4,319
EBIT ¹	779	557.8	1,126	1,651	1,978	1,242	1,253	1,748
Net income ¹	-466.1	-394.8	-242.6	340.1	-3,179	-342.3	-331.9	-492.9
Net Debt ¹	16,726	17,661	20,776	19,034	19,779	35,042	37,261	37,189
Reference price ³	36.83	27.54	28.79	27.66	38.34	37.68	37.68	37.68
Nbr of stocks (in thousands)	361,804	361,818	369,252	144,921	339,346	342,123	-	-
Announcement Date	2/4/22	2/3/23	2/2/24	1/31/25	1/30/26	-	-	-

¹USD in Million²CAD in Million³USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ORMAT TECHNOLOGIES, INC.	74.93x	9.66x	17.45x	0.35%	8.38B
CORPORACIÓN ACCIONA ENERGÍAS RENOVABLES, S.A.	22.9x	3.65x	8.53x	0.37%	8.01B
CONTACT ENERGY LIMITED	23.92x	3.86x	12.71x	4.22%	5.86B
VOLTALIA	983.07x	5.02x	13.89x	-.--%	1.05B
GUNKUL ENGINEERING	18x	4.27x	13.47x	2.71%	1.03B
CITICORE RENEWABLE ENERGY CORPORATION	19.22x	8.29x	17.77x	-	835M
BCPG	8.19x	12.48x	15.14x	5.79%	586M
Average	164.32x	6.75x	14.14x	2.24%	3.68B
Weighted average by Cap.	78.61x	6.08x	13.25x	1.48%