Discounted Cash Flow
Brookfield Renewable Partners L.P. LP Foreign
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
| Dividends | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $2.5b | $-36.0m | — | -1.5% | — |
| 2017 | $2.6b (7.1%) | $-32.0m (11.1%) | — | -1.2% (17.0%) | $-0.18 |
| 2018 | $3.0b (13.6%) | $24.0m (175.0%) | — | 0.8% (166.0%) | $0.13 (172.2%) |
| 2019 | $4.0b (33.2%) | $-88.0m (-466.7%) | — | -2.2% (-375.3%) | $-0.26 (-300.0%) |
| 2020 | $3.8b (-4.1%) | $-184.0m (-109.1%) | — | -4.8% (-117.9%) | $-0.61 (-134.6%) |
| 2021 | $4.1b (7.5%) | $-191.0m (-3.8%) | — | -4.7% (3.4%) | $-0.69 (-13.1%) |
| 2022 | $4.7b (15.0%) | $-166.0m (13.1%) | $-479.0m | -3.5% (24.4%) | $-0.60 (13.0%) |
| 2023 | $5.0b (6.9%) | $-91.0m (45.2%) | $-91.0m (81.0%) | -1.8% (48.7%) | $-0.32 (46.7%) |
| 2024 | $5.9b (16.6%) | $-255.0m (-180.2%) | $-2.5b (-2602.2%) | -4.3% (-140.3%) | $-0.89 (-178.1%) |
| 2025 | $6.4b (9.0%) | $-71.0m (72.2%) | $-71.0m (97.1%) | -1.1% (74.5%) | $-0.25 (71.9%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Values abbreviated: b = billions, m = millions, k = thousands.
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.