DCF Calculator

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

Brookfield Renewable Partners L.P. (BEP-PA)

Utilities | Renewable Utilities

Today's Price

$16.90

Today's Fair Value

$8.63 -48.93%

Margin of Safety

-95.83%

Projected Value (5Y)

$13.90 -17.75%

Dividends Paid (5Y)

$6.90

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: 4.2% | CAGR (5y): -0.04%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 4.54x)

Discount Rate