investorscraft@gmail.com

Intrinsic ValueBrookfield BRP Holdings Canada 4.875% Perpetual Subordinated Notes (BEPI)

Previous Close$16.10
Intrinsic Value
Upside potential
Previous Close
$16.10

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 as a subsidiary of Brookfield Asset Management, focusing on renewable power and sustainable solutions. The company generates revenue through long-term contracted cash flows from hydroelectric, wind, solar, and storage assets across North America, South America, Europe, and Asia. Its diversified portfolio mitigates regional risks while capitalizing on global decarbonization trends. As a leader in renewable energy, BEPI benefits from Brookfield’s scale, operational expertise, and access to capital, positioning it competitively in the transition to clean energy. The firm’s asset-light partnership model allows it to expand efficiently while maintaining strong margins. With governments and corporations prioritizing net-zero targets, BEPI is well-placed to capture growth in utility-scale renewables and distributed generation. Its focus on high-quality, contracted assets ensures stable cash flows, though exposure to regulatory changes and commodity prices remains a consideration.

Revenue Profitability And Efficiency

In FY 2024, BEPI reported revenue of $5.88 billion, reflecting its large-scale renewable operations. However, net income stood at -$218 million, with diluted EPS of -$0.89, likely due to high capital expenditures and financing costs. Operating cash flow was robust at $1.27 billion, underscoring the cash-generative nature of its contracted assets. Capital expenditures totaled -$3.73 billion, indicating aggressive reinvestment for growth.

Earnings Power And Capital Efficiency

Despite negative net income, BEPI’s operating cash flow demonstrates strong underlying earnings power from its renewable assets. The company’s capital efficiency is tempered by significant reinvestment needs, typical for infrastructure-heavy businesses. Its ability to fund growth through operating cash flow and strategic partnerships supports long-term value creation, though near-term profitability metrics remain pressured by expansion costs.

Balance Sheet And Financial Health

BEPI holds $2.83 billion in cash and equivalents, providing liquidity against $35.55 billion in total debt. The high leverage ratio reflects the capital-intensive nature of renewable projects, mitigated by stable, long-duration cash flows. Brookfield’s backing enhances financial flexibility, but debt servicing costs and refinancing risks warrant monitoring, especially in rising-rate environments.

Growth Trends And Dividend Policy

BEPI’s growth is driven by global renewable energy demand, with capex signaling continued expansion. The company pays a substantial dividend of $3.72 per share, appealing to income-focused investors, though sustainability depends on cash flow stability. Future growth may hinge on regulatory support and execution of its development pipeline.

Valuation And Market Expectations

The market likely values BEPI on cash flow yield and growth potential, factoring in its renewable leadership and Brookfield’s stewardship. Negative earnings may weigh on near-term multiples, but long-term investors may prioritize contracted revenue visibility and ESG alignment.

Strategic Advantages And Outlook

BEPI’s strategic advantages include Brookfield’s ecosystem, diversified assets, and decarbonization tailwinds. Challenges include leverage management and project execution. The outlook remains positive, assuming continued policy support and operational discipline, though macroeconomic and interest rate risks persist.

Sources

Company filings, Brookfield Asset Management disclosures

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