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 22,982 - -
Change - -29.23% 7.2% -9.46% 16.51% 24.21% - -
Enterprise Value (EV) 1 43,823 40,088 46,158 47,136 51,302 53,111 56,290 69,471
Change - -8.52% 15.14% 2.12% 8.84% 3.53% 5.98% 23.42%
P/E -51.9x -42.2x -82.4x -25.6x -108x -23.9x -21.9x -15.4x
PBR 1.72x 1.1x 1.22x 1.55x 1.76x 2.72x 3.26x 4.03x
PEG - 3.2x 1.8x -0x 1.5x -0x -2.4x -0.4x
Capitalization / Revenue 5.64x 3.47x 3.48x 2.7x 2.89x 3.48x 3.15x 2.86x
EV / Revenue 10.7x 8.51x 9.16x 8.02x 8.01x 8.05x 7.72x 8.64x
EV / EBITDA 23.4x 20x 21.2x 19.6x 19x 17x 16.8x 19.1x
EV / EBIT 117x 95.7x 140x 118x 188x 78.2x 94x 86.7x
EV / FCF -35.5x -83.7x -48.3x -19.2x -10.1x 12.5x 12.8x -
FCF Yield -2.81% -1.19% -2.07% -5.22% -9.93% 8.02% 7.84% -
Dividend per Share 2 1.22 1.28 1.35 1.42 1.49 1.569 1.642 1.706
Rate of return 3.41% 5.05% 5.12% 6.24% 5.51% 4.67% 4.89% 5.08%
EPS 2 -0.69 -0.6 -0.32 -0.89 -0.25 -1.404 -1.532 -2.177
Distribution rate -177% -213% -422% -160% -596% -112% -107% -78.4%
Net sales 1 4,096 4,711 5,038 5,876 6,407 6,597 7,288 8,039
EBITDA 1 1,876 2,002 2,182 2,408 2,698 3,120 3,344 3,639
EBIT 1 375 419 330 398 273 678.9 599 801
Net income 1 -368 -295 -100 -464 -19 -1,048 -971 -34
Net Debt 1 20,705 23,727 28,618 31,255 32,799 30,130 33,309 46,490
Reference price 2 35.80 25.33 26.36 22.75 27.05 33.59 33.59 33.59
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.($)
18.76x10.76x13.96x3.75% 102B
14.37x4.34x6.69x6.05% 27.42B
-23.49x7.99x16.89x4.76% 22.56B
24.81x - - 2.77% 12.12B
15.24x55.93x16.09x3.33% 11.08B
50.44x4.03x15.62x3.95% 8.72B
17.54x7.8x14.38x2.48% 8.04B
21.31x - - 1.43% 5.96B
Average 17.37x 15.14x 13.94x 3.56% 24.74B
Weighted average by Cap. 14.93x 11.76x 13.45x 3.98%

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.