investorscraft@gmail.com

Intrinsic ValueBrookfield Renewable Partners L.P. (BEP-UN.TO)

Previous Close$40.62
Intrinsic Value
Upside potential
Previous Close
$40.62

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Brookfield Renewable Partners L.P. is a leading global player in the renewable utilities sector, operating a diversified portfolio of hydroelectric, wind, solar, and other clean energy assets across North America, South America, Europe, and Asia. The company generates stable, long-term cash flows through power purchase agreements (PPAs) and regulated contracts, leveraging its 21,000 MW installed capacity to supply renewable electricity to utilities, corporations, and governments. Its vertically integrated model includes development, construction, and operations, ensuring control over the entire asset lifecycle. Brookfield Renewable benefits from its affiliation with Brookfield Asset Management, which provides access to capital and strategic partnerships, reinforcing its competitive edge in large-scale renewable projects. The company’s geographic and technological diversification mitigates regional risks while positioning it to capitalize on the global transition to decarbonization. With a focus on both organic growth and acquisitions, Brookfield Renewable maintains a robust pipeline of development projects, further solidifying its market leadership in the renewable energy space.

Revenue Profitability And Efficiency

Brookfield Renewable reported revenue of CAD 5.88 billion, supported by long-term contracted cash flows, though net income was negative at CAD -218 million due to high depreciation and financing costs typical of capital-intensive utilities. Operating cash flow stood at CAD 1.27 billion, reflecting strong underlying earnings power, while capital expenditures of CAD -3.73 billion highlight ongoing investments in growth and maintenance.

Earnings Power And Capital Efficiency

The company’s earnings are underpinned by contracted revenues, providing visibility and stability, though diluted EPS of CAD -0.89 reflects the impact of non-cash charges and leverage. Brookfield Renewable’s capital efficiency is evident in its ability to fund growth through a mix of operating cash flows, asset recycling, and strategic partnerships, ensuring disciplined deployment of capital.

Balance Sheet And Financial Health

Brookfield Renewable maintains a solid liquidity position with CAD 2.83 billion in cash and equivalents, though its total debt of CAD 35.55 billion reflects the capital-intensive nature of renewable infrastructure. The company’s access to Brookfield’s ecosystem and investment-grade credit profile supports its ability to manage leverage while funding expansion.

Growth Trends And Dividend Policy

The company targets 5-9% annual distribution growth, supported by a CAD 2.00 per share dividend, aligning with its focus on delivering shareholder returns. Growth is driven by a combination of organic projects, acquisitions, and technological diversification, with a strong pipeline in solar, wind, and storage to meet increasing global demand for renewables.

Valuation And Market Expectations

With a market cap of CAD 9.65 billion and a beta of 1.02, Brookfield Renewable is viewed as a relatively stable investment within the utilities sector, though its valuation reflects the high capital costs and long-term nature of renewable assets. Investors likely price in growth from decarbonization trends and the company’s scalable platform.

Strategic Advantages And Outlook

Brookfield Renewable’s strategic advantages include its global scale, diversified asset base, and affiliation with Brookfield Asset Management, providing access to low-cost capital. The outlook remains positive, supported by regulatory tailwinds, increasing corporate demand for clean energy, and the company’s ability to execute on its development pipeline while maintaining disciplined financial management.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount