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 20,677 - -
Change - -29.23% 7.2% -9.46% 16.51% 11.75% - -
Enterprise Value (EV) 1 43,823 40,088 46,158 47,136 51,302 50,728 53,967 67,256
Change - -8.52% 15.14% 2.12% 8.84% -1.12% 6.38% 24.62%
P/E -51.9x -42.2x -82.4x -25.6x -108x -20.1x -19.9x -17.7x
PBR 1.72x 1.1x 1.22x 1.55x 1.76x 2.38x 2.82x 3.44x
PEG - 3.2x 1.8x -0x 1.5x -0x -14.61x -1.4x
Capitalization / Revenue 5.64x 3.47x 3.48x 2.7x 2.89x 3.15x 2.83x 2.46x
EV / Revenue 10.7x 8.51x 9.16x 8.02x 8.01x 7.73x 7.39x 8x
EV / EBITDA 23.4x 20x 21.2x 19.6x 19x 16.4x 16.2x 18.5x
EV / EBIT 117x 95.7x 140x 118x 188x 75.1x 90.3x 84x
EV / FCF -35.5x -83.7x -48.3x -19.2x -10.1x 11.5x 12.7x 575x
FCF Yield -2.81% -1.19% -2.07% -5.22% -9.93% 8.67% 7.87% 0.17%
Dividend per Share 2 1.22 1.28 1.35 1.42 1.49 1.569 1.648 1.735
Rate of return 3.41% 5.05% 5.12% 6.24% 5.51% 5.19% 5.45% 5.74%
EPS 2 -0.69 -0.6 -0.32 -0.89 -0.25 -1.5 -1.521 -1.708
Distribution rate -177% -213% -422% -160% -596% -105% -108% -102%
Net sales 1 4,096 4,711 5,038 5,876 6,407 6,564 7,304 8,406
EBITDA 1 1,876 2,002 2,182 2,408 2,698 3,089 3,337 3,639
EBIT 1 375 419 330 398 273 675.1 597.7 801
Net income 1 -368 -295 -100 -464 -19 -883.8 -909 -852.9
Net Debt 1 20,705 23,727 28,618 31,255 32,799 30,051 33,290 46,578
Reference price 2 35.80 25.33 26.36 22.75 27.05 30.22 30.22 30.22
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.($)
27.25x4.55x31.86x0.23% 242B
20.83x9.31x16.68x2.92% 177B
21.04x4.45x12.29x3.29% 165B
21.65x6.01x13.19x3.21% 108B
22.34x12.06x15.81x3.17% 109B
12.81x1.87x6.64x5.54% 104B
18.94x5.71x11.51x3.39% 98.64B
20.84x3.11x12.94x0.66% 93.32B
20.08x5.25x12.53x2.96% 70.71B
Average 20.64x 5.81x 14.83x 2.82% 129.67B
Weighted average by Cap. 21.49x 5.89x 16.92x 2.56%

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.