investorscraft@gmail.com

Intrinsic ValueBrookfield Renewable Corporation (BEPC.TO)

Previous Close$56.71
Intrinsic Value
Upside potential
Previous Close
$56.71

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 Corporation operates as a leading global renewable energy utility, specializing in hydroelectric, wind, and solar power generation across North America, Europe, and South America. With an installed capacity of 12,723 megawatts, the company leverages long-term power purchase agreements (PPAs) to ensure stable cash flows, while benefiting from regulatory tailwinds supporting decarbonization. Its diversified geographic footprint mitigates regional risks, and its affiliation with Brookfield Asset Management provides access to capital and strategic partnerships. The company’s vertically integrated model—spanning development, construction, and operations—enhances cost efficiency and scalability. Brookfield Renewable holds a competitive edge in large-scale renewable projects, often securing contracts with utilities and corporations seeking clean energy solutions. Its focus on high-growth markets, such as Brazil and Colombia, positions it to capitalize on rising energy demand and favorable policy environments. As global energy transition accelerates, Brookfield Renewable is well-placed to expand its market share through organic growth and acquisitions.

Revenue Profitability And Efficiency

Brookfield Renewable reported revenue of CAD 4.14 billion, with net income of CAD 236 million, reflecting a margin of approximately 5.7%. Operating cash flow stood at CAD 549 million, though significant capital expenditures (CAD -949 million) highlight ongoing investments in capacity expansion. The company’s revenue stability stems from contracted PPAs, but profitability is tempered by high depreciation and financing costs inherent in capital-intensive renewable projects.

Earnings Power And Capital Efficiency

Diluted EPS of CAD 1.63 indicates moderate earnings power, constrained by debt servicing and reinvestment needs. The company’s capital efficiency is weighed down by substantial leverage (total debt of CAD 14.09 billion), though its asset-heavy model ensures long-term cash flow visibility. Brookfield Renewable’s ability to monetize assets through drop-down transactions or partnerships could improve returns over time.

Balance Sheet And Financial Health

The balance sheet shows CAD 392 million in cash against CAD 14.09 billion in total debt, signaling high leverage typical of infrastructure-heavy utilities. Debt covenants and refinancing risks are mitigated by stable cash flows and Brookfield’s institutional backing. Liquidity remains adequate, but sustained capital expenditures may necessitate further fundraising.

Growth Trends And Dividend Policy

Brookfield Renewable targets annual dividend growth of 5-9%, supported by a current yield of ~3.3% (CAD 2.00 per share). Growth is driven by capacity additions, with a pipeline of development projects and acquisitions. The dividend payout ratio appears sustainable, backed by predictable cash flows, though reinvestment requirements limit near-term earnings expansion.

Valuation And Market Expectations

With a market cap of CAD 6.01 billion and a beta of 1.12, the stock trades at a premium reflective of its renewable sector positioning. Investors likely price in long-term growth from energy transition tailwinds, though valuation multiples remain sensitive to interest rate fluctuations and regulatory changes.

Strategic Advantages And Outlook

Brookfield Renewable’s scale, diversified portfolio, and Brookfield affiliation provide strategic advantages in a fragmented industry. The outlook is positive, with accelerating global renewable adoption, though execution risks (permitting, supply chains) and rising capital costs could pressure margins. The company’s focus on high-return markets and operational efficiency should support steady growth.

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