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 19,546 - -
Change - -29.23% 7.2% -9.46% 16.51% 5.64% - -
Enterprise Value (EV) 1 43,823 40,088 46,158 47,136 51,302 49,613 52,827 66,113
Change - -8.52% 15.14% 2.12% 8.84% -3.29% 6.48% 25.15%
P/E -51.9x -42.2x -82.4x -25.6x -108x -19.1x -18.8x -16.7x
PBR 1.72x 1.1x 1.22x 1.55x 1.76x 2.25x 2.67x 3.25x
PEG - 3.2x 1.8x -0x 1.5x -0x -10.73x -1.3x
Capitalization / Revenue 5.64x 3.47x 3.48x 2.7x 2.89x 2.96x 2.67x 2.33x
EV / Revenue 10.7x 8.51x 9.16x 8.02x 8.01x 7.52x 7.23x 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 73.1x 88.2x 82.5x
EV / FCF -35.5x -83.7x -48.3x -19.2x -10.1x 11.7x 12x 565x
FCF Yield -2.81% -1.19% -2.07% -5.22% -9.93% 8.58% 8.35% 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% 5.49% 5.74% 5.96%
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 3,638
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 33,280 46,567
Reference price 2 35.80 25.33 26.36 22.75 27.05 28.57 28.57 28.57
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.($)
-18.6x7.66x16.81x5.65% 19.01B
30.95x5.15x37.63x0.21% 251B
19.46x8.7x15.2x3.17% 163B
21.03x4.31x11.89x3.36% 157B
19.94x11.17x14.59x3.51% 108B
22.32x3.35x13.64x0.61% 99.04B
20.08x5.84x12.83x3.4% 103B
12.35x1.84x6.5x5.72% 99.59B
17.7x5.53x11.09x3.64% 93.28B
19.6x5.14x12.51x3.05% 68.66B
Average 16.48x 5.87x 15.27x 3.23% 116.09B
Weighted average by Cap. 21.13x 5.79x 17.99x 2.68%

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. Valuation Brookfield Renewable Partners L.P.