DCF Calculator

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

Brookfield Renewable Corporation (BEPC)

Utilities | Renewable Utilities

Today's Price

$29.15

Today's Fair Value

$31.56 +8.27%

Margin of Safety

+7.64%

Projected Value (5Y)

$50.83 +74.37%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 17.64% | CAGR (5y): 1.48%

Diluted Shares Growth Rate

Regression: -8.38% | CAGR (5y): 0.85%

Dividend Growth Rate

Regression: 22.47% | CAGR (5y): 5.24%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 2.9x)

Discount Rate