investorscraft@gmail.com

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

Previous Close$25.00
Intrinsic Value
Upside potential
Previous Close
$25.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 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 renewable energy assets across North America, South America, Europe, and Asia. The company’s core revenue model is anchored in long-term power purchase agreements (PPAs) and regulated contracts, ensuring stable cash flows from its 21,000 MW installed capacity. Its vertically integrated approach—spanning development, construction, and operations—positions it as a key enabler of the energy transition. Brookfield Renewable leverages its affiliation with Brookfield Asset Management to access capital and scale projects efficiently, reinforcing its competitive edge in a capital-intensive industry. The company’s geographic and technological diversification mitigates regional risks while capturing growth in emerging markets like India and China. As decarbonization policies accelerate globally, Brookfield Renewable is well-placed to capitalize on its expertise in large-scale renewables and storage solutions.

Revenue Profitability And Efficiency

In FY 2023, Brookfield Renewable reported revenue of CAD 5.04 billion, reflecting its robust asset base and contracted cash flows. However, net income stood at a loss of CAD 50 million, with diluted EPS of -CAD 0.0773, likely due to high depreciation, interest expenses, or project development costs. Operating cash flow of CAD 1.87 billion underscores the underlying cash-generating ability of its operational assets, though significant capital expenditures (CAD -2.81 billion) highlight ongoing investments in growth.

Earnings Power And Capital Efficiency

The company’s negative EPS suggests near-term earnings pressure, but its operating cash flow demonstrates resilience in core operations. High capital expenditures indicate aggressive reinvestment for future capacity expansion, aligning with global renewable energy demand. The scale of its installed base and long-term PPAs provide visibility into future cash flows, though leverage and interest costs remain critical to monitor.

Balance Sheet And Financial Health

Brookfield Renewable’s balance sheet shows CAD 890 million in cash against total debt of CAD 30.47 billion, reflecting a leveraged position typical for infrastructure-heavy utilities. The debt load supports its growth strategy but necessitates disciplined refinancing and cash flow management. Liquidity appears adequate, with operating cash flow covering near-term obligations, but the high debt-to-equity ratio warrants caution in rising-rate environments.

Growth Trends And Dividend Policy

The company’s growth is driven by organic capacity additions and acquisitions, supported by global decarbonization tailwinds. Notably, it did not pay dividends in FY 2023, possibly prioritizing capital retention for expansion. Future dividend potential hinges on stabilizing earnings and moderating capex, though its partnership structure may influence distribution policies.

Valuation And Market Expectations

With a market cap of CAD 16.16 billion and a beta of 0.87, Brookfield Renewable is viewed as a relatively stable utility play with growth optionality. Investors likely price in long-term renewable demand, balancing near-term earnings volatility against its contracted revenue backlog and Brookfield’s institutional backing.

Strategic Advantages And Outlook

Brookfield Renewable’s strategic advantages include its global scale, diversified technology mix, and access to Brookfield’s capital and expertise. The outlook remains positive given policy support for renewables, though execution risks (e.g., project delays, financing costs) and macro volatility could pose challenges. Its focus on storage and grid stability positions it to benefit from evolving energy markets.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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