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 21,158 - -
Change - -29.23% 7.2% -9.46% 16.51% 14.35% - -
Enterprise Value (EV) 1 43,823 40,088 46,158 47,136 51,302 51,367 54,551 67,804
Change - -8.52% 15.14% 2.12% 8.84% 0.13% 6.2% 24.3%
P/E -51.9x -42.2x -82.4x -25.6x -108x -22x -20.2x -14.2x
PBR 1.72x 1.1x 1.22x 1.55x 1.76x 2.5x 3x 3.71x
PEG - 3.2x 1.8x -0x 1.5x -0x -2.21x -0.3x
Capitalization / Revenue 5.64x 3.47x 3.48x 2.7x 2.89x 3.21x 2.9x 2.63x
EV / Revenue 10.7x 8.51x 9.16x 8.02x 8.01x 7.79x 7.48x 8.43x
EV / EBITDA 23.4x 20x 21.2x 19.6x 19x 16.5x 16.3x 18.6x
EV / EBIT 117x 95.7x 140x 118x 188x 75.7x 91.1x 84.6x
EV / FCF -35.5x -83.7x -48.3x -19.2x -10.1x 12.1x 12.4x -
FCF Yield -2.81% -1.19% -2.07% -5.22% -9.93% 8.29% 8.09% -
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% 5.07% 5.31% 5.52%
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 3,343 3,639
EBIT 1 375 419 330 398 273 678.9 599 801
Net income 1 -368 -295 -100 -464 -19 -1,048 -971 -
Net Debt 1 20,705 23,727 28,618 31,255 32,799 30,209 33,393 46,646
Reference price 2 35.80 25.33 26.36 22.75 27.05 30.92 30.92 30.92
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.($)
18.92x10.73x13.93x3.71% 103B
15.48x4.59x7.08x5.62% 29.92B
-22.28x7.82x16.54x5.01% 21.4B
23.63x - - 2.91% 11.59B
15.42x56.73x16.44x3.2% 11.44B
43.81x3.97x14.28x4.34% 8.5B
17.44x7.77x14.33x2.49% 8.08B
20.22x - - 1.49% 6.06B
Average 16.58x 15.27x 13.77x 3.6% 25.05B
Weighted average by Cap. 15.12x 11.82x 13.30x 3.97%

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.PR.M Stock
  5. Valuation Brookfield Renewable Partners L.P.