DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Brookfield Renewable Partners L.P. (BEP)

Utilities | Renewable Utilities

Today's Price

$28.65

Today's Fair Value

$10.89 -61.99%

Margin of Safety

-163.09%

Projected Value (5Y)

$17.54 -38.78%

Dividends Paid (5Y)

$8.94

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 8.53% | CAGR (5y): -17.72%

Diluted Shares Growth Rate

Regression: 2.8% | CAGR (5y): 0.87%

Dividend Growth Rate

Regression: 6.53% | CAGR (5y): 5.24%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 5.57x)

Discount Rate