|
Valoración de DCF de Brookfield Renewable Partners L.P. (BEP)
BM | Utilities | Renewable Utilities | NYSE
|
- ✓ Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets
- ✓ Diseño Profesional: Plantillas Confiables Y Estándares De La Industria
- ✓ Predeterminadas Para Un Uso Rápido Y Eficiente
- ✓ No Se Necesita Experiencia; Fáciles De Seguir
Brookfield Renewable Partners L.P. (BEP) Bundle
¡Evalúe las perspectivas financieras de Brookfield Renewable Partners L.P. como un experto! Esta calculadora DCF (BEP) proporciona datos financieros previamente llenos junto con la flexibilidad para modificar el crecimiento de los ingresos, WACC, los márgenes y otros supuestos críticos para alinearse con sus predicciones.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2019 |
AY2 2020 |
AY3 2021 |
AY4 2022 |
AY5 2023 |
FY1 2024 |
FY2 2025 |
FY3 2026 |
FY4 2027 |
FY5 2028 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3,971.0 | 3,810.0 | 4,096.0 | 4,711.0 | 5,038.0 | 5,358.0 | 5,698.4 | 6,060.3 | 6,445.3 | 6,854.7 |
| Revenue Growth, % | 0 | -4.05 | 7.51 | 15.01 | 6.94 | 6.35 | 6.35 | 6.35 | 6.35 | 6.35 |
| EBITDA | 2,441.5 | 2,245.7 | 2,400.7 | 2,748.6 | 3,943.0 | 3,382.5 | 3,597.3 | 3,825.8 | 4,068.8 | 4,327.3 |
| EBITDA, % | 61.48 | 58.94 | 58.61 | 58.34 | 78.27 | 63.13 | 63.13 | 63.13 | 63.13 | 63.13 |
| Depreciation | 1,321.0 | 1,448.7 | 1,501.7 | 1,534.7 | 1,897.2 | 1,909.4 | 2,030.7 | 2,159.7 | 2,296.9 | 2,442.8 |
| Depreciation, % | 33.27 | 38.02 | 36.66 | 32.58 | 37.66 | 35.64 | 35.64 | 35.64 | 35.64 | 35.64 |
| EBIT | 1,120.5 | 797.0 | 899.0 | 1,213.9 | 2,045.8 | 1,473.0 | 1,566.6 | 1,666.1 | 1,771.9 | 1,884.5 |
| EBIT, % | 28.22 | 20.92 | 21.95 | 25.77 | 40.61 | 27.49 | 27.49 | 27.49 | 27.49 | 27.49 |
| Total Cash | 440.0 | 431.0 | 764.0 | 998.0 | 1,089.0 | 898.5 | 955.6 | 1,016.3 | 1,080.8 | 1,149.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 896.0 | 894.0 | 707.0 | 831.0 | 2,521.0 | 1,403.5 | 1,492.6 | 1,587.4 | 1,688.2 | 1,795.5 |
| Account Receivables, % | 22.56 | 23.46 | 17.26 | 17.64 | 50.04 | 26.19 | 26.19 | 26.19 | 26.19 | 26.19 |
| Inventories | 536.0 | 26.0 | 31.0 | 42.0 | 111.0 | 193.2 | 205.5 | 218.6 | 232.4 | 247.2 |
| Inventories, % | 13.5 | 0.68241 | 0.75684 | 0.89153 | 2.2 | 3.61 | 3.61 | 3.61 | 3.61 | 3.61 |
| Accounts Payable | 152.0 | 127.0 | 208.0 | 276.0 | 388.0 | 276.5 | 294.0 | 312.7 | 332.6 | 353.7 |
| Accounts Payable, % | 3.83 | 3.33 | 5.08 | 5.86 | 7.7 | 5.16 | 5.16 | 5.16 | 5.16 | 5.16 |
| Capital Expenditure | -460.0 | -447.0 | -1,967.0 | -2,190.0 | -2,809.0 | -1,860.1 | -1,978.3 | -2,103.9 | -2,237.6 | -2,379.7 |
| Capital Expenditure, % | -11.58 | -11.73 | -48.02 | -46.49 | -55.76 | -34.72 | -34.72 | -34.72 | -34.72 | -34.72 |
| Tax Rate, % | 108.96 | 108.96 | 108.96 | 108.96 | 108.96 | 108.96 | 108.96 | 108.96 | 108.96 | 108.96 |
| EBITAT | 728.8 | 186.8 | 1,141.1 | 1,231.8 | -183.4 | 849.9 | 903.8 | 961.3 | 1,022.3 | 1,087.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 309.8 | 1,675.5 | 938.7 | 509.5 | -2,742.2 | 1,823.0 | 872.5 | 927.9 | 986.8 | 1,049.5 |
| WACC, % | 4.45 | 2.6 | 6.02 | 6.02 | 1.55 | 4.13 | 4.13 | 4.13 | 4.13 | 4.13 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 5,074.2 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 1,070 | |||||||||
| Terminal Value | 50,357 | |||||||||
| Present Terminal Value | 41,140 | |||||||||
| Enterprise Value | 46,214 | |||||||||
| Net Debt | 29,580 | |||||||||
| Equity Value | 16,634 | |||||||||
| Diluted Shares Outstanding, MM | 287 | |||||||||
| Equity Value Per Share | 57.93 |
What You Will Receive
- Genuine Brookfield Data: Preloaded financials – covering everything from revenue to EBIT – based on real and forecasted figures.
- Comprehensive Customization: Modify all essential parameters (yellow cells) such as WACC, growth %, and tax rates.
- Immediate Valuation Adjustments: Automatic recalculations to evaluate the effects of changes on Brookfield's fair value.
- Flexible Excel Template: Designed for quick modifications, scenario analysis, and in-depth projections.
- Efficient and Precise: Avoid the hassle of building models from the ground up while ensuring accuracy and adaptability.
Key Features
- Customizable Energy Projections: Adjust key inputs such as renewable energy generation, operational costs, and capital investments.
- Instant DCF Valuation: Quickly computes intrinsic value, net present value (NPV), and additional financial metrics.
- High-Precision Analytics: Leverages Brookfield’s real-world data for accurate valuation insights.
- Effortless Scenario Simulation: Easily explore various assumptions and analyze different outcomes.
- Efficiency Booster: Streamlines the valuation process, removing the need for intricate model creation.
How It Works
- Step 1: Download the Excel file for Brookfield Renewable Partners L.P. (BEP).
- Step 2: Review the pre-filled financial data and forecasts for Brookfield Renewable Partners.
- Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you modify your assumptions.
- Step 5: Evaluate the outputs and leverage the results for your investment strategies.
Why Choose This Calculator for Brookfield Renewable Partners L.P. (BEP)?
- All-in-One Solution: Features DCF, WACC, and various financial ratio analyses tailored for renewable energy investments.
- Flexible Inputs: Modify yellow-highlighted fields to explore different investment scenarios.
- In-Depth Analysis: Automatically computes Brookfield's intrinsic value and Net Present Value.
- Preloaded Information: Historical and projected data provide reliable benchmarks for analysis.
- Expert-Level Tool: Perfect for financial analysts, investors, and sustainability-focused business consultants.
Who Should Use This Product?
- Environmental Studies Students: Explore renewable energy strategies and apply them with real-world data.
- Researchers: Utilize industry-specific models in your studies on sustainable energy.
- Investors: Evaluate your investment strategies and analyze performance metrics for Brookfield Renewable Partners L.P. (BEP).
- Energy Analysts: Enhance your analysis with a customizable financial model tailored for renewable energy sectors.
- Entrepreneurs: Understand how large renewable energy firms like Brookfield are assessed and valued.
What the Template Contains
- Comprehensive DCF Model: Editable template featuring in-depth valuation calculations.
- Real-World Data: Brookfield Renewable Partners L.P. (BEP)’s historical and projected financials preloaded for analysis.
- Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
- Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
- Dashboard with Visual Outputs: Charts and tables designed for clear, actionable results.