DCF Calculator

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

Brookfield Renewable Partners L.P. (BEPI)

Utilities | Renewable Utilities

Today's Price

$14.63

Today's Fair Value

$7.99 -45.39%

Margin of Safety

-83.10%

Projected Value (5Y)

$12.86 -12.1%

Dividends Paid (5Y)

$6.52

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: 2.4% | CAGR (5y): 2.93%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 4.11x)

Discount Rate