Is BEPC undervalued or overvalued?
As of 2025-03-24, the Intrinsic Value of Brookfield Renewable Corp (BEPC) is 159.29 USD. This BEPC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 29.37 USD, the upside of Brookfield Renewable Corp is 442.40%. This means that BEPC is undervalued by 442.40%.
The range of the Intrinsic Value is 130.26 - 200.07 USD
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 130.26 - 200.07 | 159.29 | 442.4% |
| DCF (Growth 10y) | 175.48 - 254.31 | 208.36 | 609.4% |
| DCF (EBITDA 5y) | 93.91 - 99.10 | 96.48 | 228.5% |
| DCF (EBITDA 10y) | 135.33 - 147.16 | 141.13 | 380.5% |
| Fair Value | 6.57 - 6.57 | 6.57 | -77.63% |
| P/E | 20.18 - 55.16 | 34.57 | 17.7% |
| EV/EBITDA | 28.97 - 61.24 | 39.24 | 33.6% |
| EPV | 145.81 - 178.28 | 162.05 | 451.7% |
| DDM - Stable | 8.08 - 17.74 | 12.91 | -56.0% |
| DDM - Multi | 22.72 - 41.66 | 29.68 | 1.0% |
| Market Cap (mil) | 5,275.15 |
| Beta | 1.01 |
| Outstanding shares (mil) | 179.61 |
| Enterprise Value (mil) | 18,426.15 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.52% |
| Cost of Debt | 5.00% |
| WACC | 5.85% |