Valuation Brookfield Renewable Corporation Inc. Toronto S.E.
Stocks
BEPC
CA11284V1058
Electric Utilities
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| - PTS | -.--% |
|
-.--% | - |
| 06-17 | Brookfield Renewable Corporation - Shareholder/Analyst Call | |
| 06-17 | Brookfield Renewable Corporation Seeks Acquisitions | CI |
Company Valuation: Brookfield Renewable Corporation Inc.
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 | 18,383 | - | - |
| Change | - | -19.93% | 4.44% | -59.05% | 209.3% | 3.05% | - | - |
| Enterprise Value (EV) 1 | 33,568 | 31,146 | 34,859 | 24,801 | 37,618 | 53,424 | 55,644 | 55,572 |
| Change | - | -7.22% | 11.92% | -28.85% | 51.68% | 42.02% | 4.15% | -0.13% |
| P/E | -53.4x | -45.9x | -105x | 77.8x | -10.9x | -90.3x | -90.3x | -47.4x |
| PBR | - | - | 1.86x | - | - | 12.3x | 17.4x | 38.7x |
| PEG | - | 3.5x | 1.9x | -0x | 0x | 1x | - | -0.5x |
| Capitalization / Revenue | 3.95x | 2.68x | 2.65x | 0.97x | 3.53x | 2.4x | 2.08x | 2.05x |
| EV / Revenue | 7.87x | 6.19x | 6.55x | 4.16x | 7.44x | 6.97x | 6.31x | 6.21x |
| EV / EBITDA | 14x | 11.7x | 11.9x | 7.15x | 10.3x | 13.7x | 13x | 12.9x |
| EV / EBIT | 43.1x | 55.8x | 31x | 15x | 19x | 43x | 44.4x | 31.8x |
| EV / FCF | -27.4x | 52.3x | 45.3x | -42.8x | -43.8x | -6.28x | -12.5x | -4.67x |
| FCF Yield | -3.65% | 1.91% | 2.21% | -2.33% | -2.28% | -15.9% | -8% | -21.4% |
| 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% | 4.15% | 4.31% | 4.45% |
| 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 | 37.94 | 37.94 | 37.94 |
| Nbr of stocks (in thousands) | 361,804 | 361,818 | 369,252 | 144,921 | 339,346 | 342,123 | - | - |
| Announcement Date | 2/4/22 A | 2/3/23 A | 2/2/24 A | 1/31/25 A | 1/30/26 A | - | - | - |
1USD in Million2CAD in Million3USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25.1x | 3.89x | 9.1x | 0.33% | 8.74B | |
| 67.8x | 9.21x | 16.66x | 0.38% | 7.85B | |
| -20.65x | 173.59x | -50.43x | -.--% | 6.06B | |
| 24.47x | 3.93x | 12.95x | 4.13% | 5.95B | |
| 997.18x | 5.04x | 13.95x | -.--% | 1.06B | |
| 17.91x | 4.25x | 13.42x | 2.73% | 1.03B | |
| 16.4x | 7.49x | 14.35x | - | 840M | |
| 8.57x | 13.18x | 16x | 5.08% | 669M | |
| Average | 142.10x | 27.57x | 5.75x | 1.81% | 4.02B | |
| Weighted average by Cap. | 58.04x | 37.45x | 1.03x | 1.17% |
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
- Stock Market
- Stocks
- BEPC Stock
- BEPC Stock
- Valuation Brookfield Renewable Corporation Inc.
Select your edition
All financial news and data tailored to specific country editions
