BEP.UN.TO Intrinsic
Value
As of 2024-12-12, the Intrinsic Value of Brookfield Renewable Partners LP (BEP.UN.TO) is
21.49 CAD. This BEP.UN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 33.68 CAD, the upside of Brookfield Renewable Partners LP is
-36.20%.
The range of the Intrinsic Value is (55.04) - 2,641.57 CAD
21.49 CAD
Intrinsic Value
BEP.UN.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(55.04) - 2,641.57 |
21.49 |
-36.2% |
| DCF (Growth 10y) |
(42.83) - 2,947.71 |
42.64 |
26.6% |
| DCF (EBITDA 5y) |
7.05 - 69.94 |
35.44 |
5.2% |
| DCF (EBITDA 10y) |
6.28 - 124.36 |
55.05 |
63.5% |
| Fair Value |
-4.84 - -4.84 |
-4.84 |
-114.38% |
| P/E |
(15.14) - 87.53 |
21.69 |
-35.6% |
| EV/EBITDA |
22.39 - 60.70 |
40.22 |
19.4% |
| EPV |
(46.82) - 94.29 |
23.73 |
-29.5% |
| DDM - Stable |
(9.73) - (52.16) |
(30.94) |
-191.9% |
| DDM - Multi |
42.10 - 182.70 |
69.25 |
105.6% |
BEP.UN.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
9,602.50 |
| Beta |
0.70 |
| Outstanding shares (mil) |
285.11 |
| Enterprise Value (mil) |
50,183.58 |
| Market risk premium |
5.10% |
| Cost of Equity |
8.03% |
| Cost of Debt |
9.96% |
| WACC |
8.11% |