investorscraft@gmail.com

Intrinsic ValueBrookfield BRP Holdings Canada 4.625% Perpetual Subordinated Notes (BEPH)

Previous Close$15.23
Intrinsic Value
Upside potential
Previous Close
$15.23

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 BRP Holdings (Canada) operates in the renewable power and sustainable infrastructure sector, focusing on long-term contracted cash flows from hydroelectric, wind, solar, and storage assets. The company’s revenue model is anchored in utility-scale power generation, supported by government-backed power purchase agreements (PPAs) that ensure stable, inflation-linked returns. As a subsidiary of Brookfield Asset Management, it benefits from scale, operational expertise, and access to capital, positioning it as a leader in the global transition to clean energy. The firm’s diversified portfolio spans North America, South America, Europe, and Asia, mitigating regional risks while capitalizing on growing demand for decarbonization. Its market position is reinforced by Brookfield’s institutional relationships and ability to deploy large-scale capital, giving it a competitive edge in acquiring and optimizing high-quality renewable assets. The company’s focus on ESG-aligned investments aligns with global regulatory trends, enhancing its appeal to institutional investors and sustainability-focused stakeholders.

Revenue Profitability And Efficiency

In FY 2024, Brookfield BRP reported revenue of $5.88 billion, reflecting its substantial asset base and contracted cash flows. However, net income stood at -$218 million, with diluted EPS of -$0.89, likely due to high depreciation, interest expenses, or one-time impairments. Operating cash flow of $1.27 billion underscores core earnings strength, though capital expenditures of -$3.73 billion indicate aggressive reinvestment for growth.

Earnings Power And Capital Efficiency

The company’s negative net income contrasts with robust operating cash flow, suggesting non-cash charges weigh on profitability. High capital expenditures signal a focus on expanding renewable capacity, which may enhance future earnings power. The dividend payout of $3.72 per share appears supported by cash flow, but sustainability depends on balancing growth investments with shareholder returns.

Balance Sheet And Financial Health

Brookfield BRP holds $2.83 billion in cash against $35.55 billion in total debt, reflecting a leveraged balance sheet typical for infrastructure players. Debt levels are manageable given the stable, contracted nature of cash flows, but interest coverage remains a key monitorable. The liquidity position provides flexibility for near-term obligations and growth initiatives.

Growth Trends And Dividend Policy

The company’s growth is driven by global renewable energy demand and Brookfield’s acquisition capabilities. Its $3.72 annual dividend per share implies a yield aligned with sector peers, though payout sustainability hinges on stabilizing profitability. Future growth may rely on operational efficiency gains and selective asset rotations.

Valuation And Market Expectations

Market valuation likely reflects long-term cash flow visibility from contracted assets, offset by near-term profitability challenges. Investors may price in recovery potential as capital expenditures translate into earnings growth, with ESG tailwinds supporting premium multiples.

Strategic Advantages And Outlook

Brookfield BRP’s strategic advantages include scale, Brookfield’s institutional backing, and a focus on low-risk renewables. The outlook is positive, driven by energy transition trends, though execution on capital allocation and debt management will be critical to unlocking value.

Sources

Company filings (CIK: 0001533232), 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