As of 2024-12-11, the Intrinsic Value of Brookfield Renewable Corp (BEPC) is
35.05 USD. This BEPC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 29.89 USD, the upside of Brookfield Renewable Corp is
17.30%.
The range of the Intrinsic Value is 4.81 - 108.81 USD
35.05 USD
Intrinsic Value
BEPC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
4.81 - 108.81 |
35.05 |
17.3% |
| DCF (Growth 10y) |
16.37 - 135.86 |
51.23 |
71.4% |
| DCF (EBITDA 5y) |
39.32 - 86.29 |
60.64 |
102.9% |
| DCF (EBITDA 10y) |
40.19 - 114.90 |
71.57 |
139.5% |
| Fair Value |
-35.40 - -35.40 |
-35.40 |
-218.45% |
| P/E |
(35.12) - 46.82 |
(14.12) |
-147.3% |
| EV/EBITDA |
55.33 - 80.92 |
61.79 |
106.7% |
| EPV |
30.81 - 130.66 |
80.73 |
170.1% |
| DDM - Stable |
(47.69) - (107.67) |
(77.68) |
-359.9% |
| DDM - Multi |
17.32 - 31.70 |
22.52 |
-24.6% |
BEPC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
5,369.44 |
| Beta |
1.17 |
| Outstanding shares (mil) |
179.64 |
| Enterprise Value (mil) |
18,530.44 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.16% |
| Cost of Debt |
11.26% |
| WACC |
9.80% |