Discounted Cash Flow
Brookfield Renewable Corp. Foreign
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
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) |
|---|---|---|---|---|---|
| 2014 | — | — | — | — | — |
| 2017 | $40.8b | $1.5b | $2.3b | 3.6% | — |
| 2018 | $3.0b (-92.7%) | $72.0m (-95.1%) | $72.0m (-96.9%) | 2.4% (-32.6%) | — |
| 2019 | $3.2b (8.3%) | $165.0m (129.2%) | $1.4b (1783.3%) | 5.1% (111.6%) | — |
| 2020 | $3.1b (-4.3%) | $-2.7b (-1759.4%) | $948.0m (-30.1%) | -88.7% (-1834.1%) | — |
| 2021 | $3.4b (9.1%) | $946.0m (134.6%) | $395.0m (-58.3%) | 28.1% (131.7%) | — |
| 2022 | $3.8b (12.2%) | $1.5b (58.9%) | $1.3b (225.1%) | 39.8% (41.6%) | — |
| 2023 | $4.0b (5.0%) | $-181.0m (-112.0%) | $575.0m (-55.2%) | -4.6% (-111.5%) | — |
| 2024 | $4.1b (4.4%) | $236.0m (230.4%) | $-400.0m (-169.6%) | 5.7% (224.9%) | — |
| 2025 | $3.7b (-10.0%) | $-2.3b (-1093.2%) | $-636.0m (-59.0%) | -62.9% (-1203.5%) | — |
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.