Editing Brookfield Renewable Partners L.P.

Warning: You are not logged in. Your IP address will be publicly visible if you make any edits. If you log in or create an account, your edits will be attributed to your username, along with other benefits.

The edit can be undone. Please check the comparison below to verify that this is what you want to do, and then publish the changes below to finish undoing the edit.

Latest revision Your text
Line 4: Line 4:
| type = [[Master limited partnership|Publicly traded partnership]]
| type = [[Master limited partnership|Publicly traded partnership]]
| traded_as = {{NYSE|BEP}}<br>{{NYSE|BEPC}}<br>{{TSX|BEP.UN}}
| traded_as = {{NYSE|BEP}}<br>{{NYSE|BEPC}}<br>{{TSX|BEP.UN}}
| foundation = {{Start date and age|2013}}
| foundation = {{Start date and age|2011}}
| founder =  
| founder =  
| location_city = [[Toronto]], [[Ontario]]
| location_city = [[Toronto]], [[Ontario]]
| location_country = Canada
| location_country = Canada
| area_served =  
| area_served =  
| key_people = Jefferey Blidner ([[Chairman]])<br>Connor Teskey ([[Chief Executive Officer|CEO]])<br>Wyatt Hartley ([[Chief Financial Officer|CFO]])
| key_people = Connor Teskey ([[Chief executive officer|CEO]])<br>Richard Legault ([[Chairman]])
| industry = [[Renewable Power]]
| industry = [[Renewable power]]
| products =Hydroelectric Power, Wind Power, Solar Power.
| products =  
| services = [[Independent Power Producer]]
| services = [[Independent Power Producer]]
| revenue =[[United States dollar|US$]]4.57 billion (2022)
| revenue =  
| operating_income =[[United States dollar|US$]]1.26 billion (2022)
| operating_income =  
| net_income =[[United States dollar|US-$]]122 million (2022)
| net_income =  
| assets = [[United States dollar|US$]]64.1 billion (2022)
| assets = [[United States dollar|US$]]30.9 billion (2017) <ref>{{Cite web|url=https://www.nasdaq.com/symbol/bep/financials?query=balance-sheet|title=BEP Balance Sheet|website=NASDAQ.com|language=en-us|access-date=2018-07-01}}</ref>
| equity =  
| equity =  
| owner =  
| owner =  
| num_employees =2880
| num_employees =  
| parent = [[Brookfield Asset Management]]
| parent = [[Brookfield Asset Management]]
| divisions =  
| divisions =  
Line 29: Line 29:
== '''<u>Overview</u>''' ==
== '''<u>Overview</u>''' ==


Brookfield Renewable Partners L.P. (BRP), stock ticker BEP, is a publicly traded limited partnership that owns a diversified portfolio of renewable power and sustainable solutions assets. Headquartered in Toronto, Canada, the BEP stock is listed on the New York Stock Exchange (NYSE). Brookfield Renewable Partners was founded in 1999 as Brookfield Renewable Power Inc., a subsidiary of Brookfield Asset Management, and rebranded in 2013.
Brookfield Renewable Partners L.P. (BRP), stock ticker BEP, is a publicly traded limited partnership that owns a diversified portfolio of renewable power and sustainable solutions assets. Headquartered are in Hamilton, Bermuda, the BEP stock is listed on the New York Stock Exchange (NYSE). Brookfield Renewable Partners was founded in 1999 as Brookfield Renewable Power Inc., a subsidiary of Brookfield Asset Management, and rebranded in 2013.


Brookfield Renewable's portfolio includes hydroelectric, wind, solar, distributed energy and sustainable solutions across five continents, 98% of the business is made up of renewable power assets. The company's largest market is the United States, which accounts for approximately 40% of its total capacity. Brookfield Renewable's business model is to acquire and develop high quality renewable power below intrinsic value, finance on a long term low risk basis and optimise cash flows by applying their operating expertise and knowledge to enhance value.
Brookfield Renewable's portfolio includes hydroelectric, wind, solar, distributed energy and sustainable solutions across five continents, 98% of the business is made up of renewable power assets. The company's largest market is the United States, which accounts for approximately 40% of its total capacity. Brookfield Renewable's business model is to acquire and develop high quality renewable power below intrinsic value, finance on a long term low risk basis and optimise cash flows by applying their operating expertise and knowledge to enhance value.


Currently, Brookfield Renewable has an estimated operating capacity of 25,700 MW, and an estimated 126,000 MW of future operating capacity.<ref name=":0">Brookfield Renewable Partners Q1 2023 report - https://bep.brookfield.com/sites/bep-brookfield-ir/files/Brookfield-BEP-IR-V2/q1-2023/BEP-Q1-2023-Interim-Report-vf.pdf</ref> 1 MW can power up to 1,000 homes in the U.S.<ref>[https://www.betterhomelab.com/how-many-homes-can-1-mw-power/#:~:text=To%20first%20answer%20your%20question,a%20coal%20power%20station's%20capacity. https://www.betterhomelab.com/how-many-homes-can-1-mw-power/#:~:text=To%20first%20answer%20your%20question,a%20coal%20power%20station's%20capacity.]</ref>, Brookfield Renewable Partners is currently one of the largest decarbonisation businesses globally.
Currently, Brookfield Renewable has an estimated operating capacity of 25,700 MW, and an estimated 126,000 MW of future operating capacity. 1 MW can power up to 1,000 homes in the US, Brookfield Renewable Partners is currently one of the largest decarbonisation businesses globally.


The company's stock is classified as a "dividend aristocrat" by S&P Global, meaning that it has increased its dividend for 25 consecutive years.
The company's stock is classified as a "dividend aristocrat" by S&P Global, meaning that it has increased its dividend for 25 consecutive years.
== '''<u>Mission Statement</u>''' ==
Brookfield Renewable use their operating capabilities, scale and global reach to develop and operate a high-quality clean energy portfolio in a responsible manner, helping accelerate the global transition to net zero
The business is underpinned by stable cash flows, with the majority of power sold to public power authorities, utilities and global businesses under long-term, inflation-linked contracts.
Brookfield Renewable's business model is to acquire and develop high quality renewable power below intrinsic value, finance on a long term low risk basis and optimise cash flows by applying their operating expertise and knowledge to enhance value.
== '''<u>Corporate Strategy</u>''' ==
Renewable energy investment - The company is committed to growing it's portfolio of renewable energy assets through a combination of organic growth and acquisitions.
Growing decarbonization solutions - The company is investing in a number of decarbonization solutions, including carbon capture and storage, renewable fuels and energy efficiency.
Transforming carbon intensive businesses - The company is working with a number of businesses that are mass producers of emissions to help them transition to a low-carbon future, including providing technical expertise, financial support and access to it's global network of partners.
Brookfield Renewable Partners corporate strategy is based on the belief that the world needs to move towards a clean energy future, the company is well-positioned to capitalize on this trend and is committed to playing a leading role in the transition to a sustainable energy future.


== '''<u>Products</u>''' ==
== '''<u>Products</u>''' ==
Brookfield Renewable operates 6790 facilities across 4 continents, which have a power generation capacity of 25,718 MW<ref name=":0" />. The facilities operated are hydroelectric power stations, wind turbines, utility scale solar power stations and distributed energy and sustainable solutions (DE&SS), which includes renewable sources of energy such as hydrogen fuel cells.
Brookfield Renewable operates 6790 facilities across 4 continents, which have a power generation capacity of 25,718 MW. The facilities operated are hydroelectric power stations, wind turbines, utility scale solar power stations and distributed energy and sustainable solutions (DE&SS), which includes renewable sources of energy such as hydrogen fuel cells.
[[File:Hydroelectric Plant.png|thumb|299x299px|A hydroelectric power plant.]]
[[File:Hydroelectric Plant.png|thumb|299x299px|A hydroelectric power plant.]]
[[File:Wind Farm.jpg|thumb|A wind farm.]]
[[File:Wind Farm.jpg|thumb|A wind farm.]]
[[File:Solar.png|thumb|A utility scale solar power generation farm.]]
[[File:Solar.png|thumb|A utility scale solar power generation farm.]]


The following table outlines Brookfield Renewable's portfolio, as of 31 March 2023<ref name=":0" />:
The following table outlines Brookfield Renewable's portfolio, as of 31 March 2023:
{| class="wikitable"
{| class="wikitable"
|'''Type'''
|'''Type'''
Line 177: Line 160:
Hydroelectric power capacity is the highest, followed by Wind and DE&SS, with Solar making up the smallest proportion of energy production.
Hydroelectric power capacity is the highest, followed by Wind and DE&SS, with Solar making up the smallest proportion of energy production.


 
== '''<u>Management</u>''' ==
 
[[File:J Blidner Headshot 3.webp|thumb|214x214px|Jeffrey Blidner.]]
[[File:Brookfield region allocation.png|center|thumb|446x446px]]
Brookfield Renewable partners are based in Toronto and traded on the NYSE and have a long history operating in North America, hence it is no surprise 62% of their portfolio is based in North America.
[[File:Brookfield tech allocation.png|center|thumb|399x399px]]
Brookfield Renewable partners' portfolio consists of 53% Hydroelectric Power, 20% Wind and 15% Solar power. The other 12% associated with Distributed energy and sustainable solutions are energy sources such as EV charging, Nuclear, and hydrogen fuel cells. 
 
== '''<u>Projects</u>''' <ref name=":1" /> ==
 
=== Renewable Development ===
Brookfield Renewable Partners has agreed to invest up to $6.4 billion of capital to fuel growth and acquire new platforms to enhance their current offering. As such, the company has invested in 3 large renewable development businesses in the U.S.; Urban Grid, Standard Solar and Scout Clean Energy. These investments will help to expand their presence in the U.S.
 
=== Westinghouse ===
Brookfield Renewable Partners formed a strategic partnership with Cameco to acquire Westinghouse, one of the world's largest nuclear services businesses. The company believes that nuclear power and hydroelectricity are the only clean forms of baseload power generation. Total equity expected to be invested is around $4.5 billion, and the company along with its partners will own a 51% interest. The transaction is expected to close in the second half of 2023.
 
=== Other Investments ===
Brookfield Renewable has invested in a number of asset classes complementary to their core renewable assets, such as carbon capture and storage, recycling and renewable natural gas (RNG). This includes an investment in California Bioenergy, a leading developer, operator and owner of RNG. The company has invested an initial $150 million in a downside protected convertible structure, and have a priority right to invest an additional $350 million to support the development of new agriculture RNG assets.
 
== '''<u>Management</u>''' <ref>https://www.brookfield.com/about-us/leadership?filter=49</ref> ==
[[File:J Blidner Headshot 3.webp|thumb|134x134px|Jeffrey Blidner.]]
=== Chairman of the board - Jeffrey Blidner: ===
=== Chairman of the board - Jeffrey Blidner: ===
On the board since 2011. Blidner is also the vice chair of Brookfield Asset Management. Prior to joining Brookfield in 2000, he was a senior partner of a Canadian law firm.
On the board since 2011. Blidner is also the vice chair of Brookfield Asset Management. Prior to joining Brookfield in 2000, he was a senior partner of a Canadian law firm.
[[File:Teskey.png|thumb|133x133px|Connor Teskey.]]
[[File:Teskey.png|thumb|212x212px|Connor Teskey.]]


=== Chief Executive Officer - Connor Teskey: ===
=== Chief Executive Officer - Connor Teskey: ===
On the board since 2020. Teskey is also the president of Brookfield Asset Management. He is responsible for investments, operations and the expansion of the Renewable Power & Transition business. Teskey joined Brookfield in 2012 and held a variety of investment, financing and restructuring roles, prior to joining he worked in corporate debt origination at a Canadian bank.
On the board since 2020. Teskey is also the president of Brookfield Asset Management. He is responsible for investments, operations and the expansion of the Renewable Power & Transition business. Teskey joined Brookfield in 2012 and held a variety of investment, financing and restructuring roles, prior to joining he worked in corporate debt origination at a Canadian bank.
[[File:Hartley.png|thumb|134x134px|Wyatt Hartley.]]
[[File:Hartley.png|thumb|212x212px|Wyatt Hartley.]]


=== Chief Financial Officer - Wyatt Hartley: ===
=== Chief Financial Officer - Wyatt Hartley: ===
On the board since 2018. Hartley directs all capital markets activities for the business, including accounting, financial reporting, treasury, taxation and investor relations on a global basis. He has held several senior finance positions across the organization, including Chief Financial Officer of Brookfield Infrastructure Group’s operations in the Americas and Chief Financial Officer of Acadian Timber. Prior to joining Brookfield in 2010, Hartley worked at a big-four accounting firm.
On the board since 2018. Hartley directs all capital markets activities for the business, including accounting, financial reporting, treasury, taxation and investor relations on a global basis. He has held several senior finance positions across the organization, including Chief Financial Officer of Brookfield Infrastructure Group’s operations in the Americas and Chief Financial Officer of Acadian Timber. Prior to joining Brookfield in 2010, Hartley worked at a big-four accounting firm.
[[File:Mazin.png|thumb|134x134px|Jennifer Mazin.]]
[[File:Mazin.png|thumb|211x211px|Jennifer Mazin.]]


=== General Counsel - Jennifer Mazin: ===
=== General Counsel - Jennifer Mazin: ===
On the board since 2015. Mazin is responsible for transaction execution and public company matters, including corporate governance and public disclosure. Prior to joining Brookfield in 2014, Mazin was Assistant General Counsel at a large global mining company and worked at a New York-based law firm, where she focused on cross-border corporate finance transactions, mergers and acquisitions as well as governance and disclosure requirements.
On the board since 2015. Mazin is responsible for transaction execution and public company matters, including corporate governance and public disclosure. Prior to joining Brookfield in 2014, Mazin was Assistant General Counsel at a large global mining company and worked at a New York-based law firm, where she focused on cross-border corporate finance transactions, mergers and acquisitions as well as governance and disclosure requirements.


=== <big>Chair, Brookfield Asset Management; Head of Transition Investing - Mark Carney</big> ===
== '''<u>Ownership:</u>''' ==
Mark Carney is the Chair of Brookfield Asset Management. He is also the Head of Transition Investing and in this role, he is focused on the development of products for investors that will combine positive social and environmental outcomes with strong risk-adjusted returns.
[[File:Mark Carney.png|thumb|136x136px|Mark Carney]]
Mr. Carney is an economist and banker who served as the Governor of the Bank of England from 2013 to 2020, and prior to that as Governor of the Bank of Canada from 2008 until 2013. He was Chairman of the Financial Stability Board from 2011 to 2018. Prior to his governorships, Mr. Carney worked at Goldman Sachs as well as the Canadian Department of Finance. He is a long-time and well-known advocate for sustainability, specifically with regard to the management and reduction of climate risks, and is currently the United Nations Special Envoy for Climate Action and Finance and Co-Chair for the Glasgow Finance Alliance for Net Zero. Mr. Carney holds doctorate and master’s degrees from Oxford University and a bachelor’s degree in Economics from Harvard University.
 
== '''<u>Market</u>''' ==
 
=== Serviceable Available Market ===
The total serviceable market is the global renewable energy market which is worth $988.6 billion. It is expected to grow with a total CAGR of 8.6% and is expected to be worth $1912 billion by 2030.
 
The fastest growing and largest market for renewable energy is the Asia Pacific Region with a CAGR of 9.7%. <ref>[https://www.vantagemarketresearch.com/industry-report/renewable-energy-market-1886#:~:text=Global%20Renewable%20Energy%20Market%20is,meet%20their%20climate%20change%20commitments. https://www.vantagemarketresearch.com/industry-report/renewable-energy-market-1886#:~:text=Global%20Renewable%20Energy%20Market%20is,meet%20their%20climate%20change%20commitments.]</ref>
[[File:Renewable energy market by tech.png|center|thumb|732x732px|Global Renewable Energy Market by Technology[[File:Global Renewable energy market by region.png|center|thumb|610x610px|Global Renewable Energy Market by Region]]]]
 
== '''<u>Competitors</u>''' ==
 
=== NextEra Energy ===
NextEra Energy, Inc. (NYSE: NEE) is a leading clean energy company headquartered in Juno Beach, Florida with over $60 billion in assets under management. NextEra Energy owns a competitive clean energy business, NextEra Energy Resources, LLC, which, together with its affiliated entities, is the world’s largest generator of renewable energy from the wind and sun and a world leader in battery storage. Through its subsidiaries, NextEra Energy generates clean, emissions-free electricity from seven commercial nuclear power units in Florida, New Hampshire and Wisconsin. NextEra Energy has been recognized often by third parties for its efforts in sustainability, corporate responsibility, ethics and compliance, and diversity. NextEra Energy is ranked No. 1 in the electric and gas utilities industry on Fortune’s 2022 list of “World’s Most Admired Companies,” recognized on Fortune’s 2021 list of companies that “Change the World” and received the S&P Global Platts 2020 Energy Transition Award for leadership in environmental, social and governance.<ref>https://www.nexteraenergy.com/</ref>
 
Market Cap: $152.4 billion
 
=== Enel Green Power ===
Enel Green Power was founded in December 2008 inside the Enel Group to develop and manage power generated from renewable resources worldwide.
 
Enel Green Power manage more than 1,200 power plants on five continents. They’re present with assets in operation or under construction in 21 countries and manage development activities in a further 5 countries. Enel Green Power have over 59 GW of installed renewable capacity from a mix of renewable resources, including wind, solar, hydroelectric and geothermal. Enel Green Power are playing a key role in the energy transition as one of the world’s leading renewable energy companies. Their goal is to accompany the planet into a new era of sustainable, decarbonized energy for all.<ref>https://www.enelgreenpower.com/who-we-are/our-company</ref>
 
Market cap: $62.95 billion
 
== '''<u>Ownership</u>''' <ref>https://simplywall.st/stocks/ca/utilities/tsx-bep.un/brookfield-renewable-partners-shares/ownership</ref> ==
{| class="wikitable"
{| class="wikitable"
|'''Shareholder'''
|'''Shareholder'''
Line 276: Line 214:
The top 10 stakeholders in Brookfield Renewable Partners make up 72.2% of the entire ownership. Other notable investors include Scotiabank (0.48%) and Morgan Stanley (0.39%).
The top 10 stakeholders in Brookfield Renewable Partners make up 72.2% of the entire ownership. Other notable investors include Scotiabank (0.48%) and Morgan Stanley (0.39%).


=== '''<u>Financials</u>''' ===
== '''<u>Risks</u>''' ==
 
=== Financial Risks ===
'''Electricity Price''' - Exposure to movements in the market price of energy.
 
'''Foreign Currency''' - Exposed to foreign currency risk including the Canadian dollar, Brazilian real, Euro, British pound sterling, Colombian peso, Indian rupee, Chinese yuan, and Malaysian ringgit. The risk is related to operations, anticipated transactions and certain foreign currency debt.
 
'''Interest Rate''' - Exposed to interest rate risk on the interest rates for variable rate debt.
 
'''Credit''' - Exposed to credit risk from operating activities and certain financing activities. The risk is due to counterparties not being able to meet their obligations on energy contracts, interest rate swaps, forward foreign exchange contracts, physical electricity and gas transactions as well as trade receivables.
 
'''Liquidity''' - Exposed to liquidity risk for financial liabilities. Also subject to internal liquidity risk as they conduct business activities through separate legal entities, and are dependent on receipt of cash from those entities to pay off corporate expenses and make dividend payments to shareholders.
 
=== Industry and Operational Risks ===
'''Natural resource availability''' - Revenues generated by renewable power facilities are correlated to the amount of electricity produced, which are dependent on available water flows, wind and irradiance. The generation facilities are susceptible to damage during extreme weather events, climate change may increase the frequency of extreme weather events, as well as cause a shift in the existing weather patterns.
 
'''Contract Expiration''' - Certain power purchasing agreements in the portfolio will be subject to re-contracting in the future, if the price of electricity in power markets is declining at the time of re-contracting, it will impact the ability of the company to be able to re-negotiate at favourable terms.
 
'''Concession renewal''' - The company holds concessions and has rights to operate facilities, e.g. for hydroelectric facilities, the concessions include the rights to the land and water required for power generation. If renewal rights are not granted or an additional cost is imposed on the concession, it could significantly impact operational capacity and profitability.
 
'''Dam failures''' - Occurrence of dam failures at any hydroelectric generation stations would result in loss of generating capacity until the failure has been repaired, harm to third parties or the environment could expose the company to liability costs.
 
=== Other Risks ===
'''Cyber Attacks''' - The business may be subject to cyber security risks or other breaches of information intended to obtain unauthorised access to proprietary information and that of business partners, destroy data or disable systems through cyber attacks. Any breach of information could go undetected for some time.
 
'''Development Failures''' - The company has a large development pipeline that includes projects at different levels of advancement, there is no guarantee that all project will be successfully delivered, or delivered on time.
 
'''Employee Retention''' - The business depends on the skill of the professionals employed, future success will depend on the continued service of these individuals, which could impact the ability of the company to achieve its objectives.
 
== '''<u>Financials</u>''' ==
The table below shows the reported revenue of the previous 5 years for Brookfield Renewable Partners, other financial information required in the calculation of EBIT is also shown. All units are given in USD millions.
The table below shows the reported revenue of the previous 5 years for Brookfield Renewable Partners, other financial information required in the calculation of EBIT is also shown. All units are given in USD millions.
{| class="wikitable"
{| class="wikitable"
|+Historical Financials<ref name=":1">Brookfield Renewable Partners Annual Report 2022 - https://bep.brookfield.com/sites/bep-brookfield-ir/files/brookfield/bep/reports-and-filings/regulatory-filings/annual-reports/2022/bep-2022-annual-report.pdf</ref>
|+Historical Financials
! '''Units ($m)'''  
! '''Units ($m)'''  
!'''2018'''
!'''2018'''
Line 371: Line 338:
|          365.00
|          365.00
|}
|}
Revenue has been increasing at 4.1% per annum since 2018, however, the business has not made a profit since 2018.
Revenue has been increasing at 4.1% per annum since 2018, however, the business has been suffering losses prior to 2022, where net income was $138 million, a $204 million increase to 2021.


[[File:Historical Revenue .png]]
[[File:Historical Revenue .png]]
Line 378: Line 345:
The table below outlines the revenue generated by the renewable power portfolio of Brookfield Renewable Partners.
The table below outlines the revenue generated by the renewable power portfolio of Brookfield Renewable Partners.
{| class="wikitable"
{| class="wikitable"
|+Revenue by location and segment<ref name=":0" />
|+Revenue by location and segment
! '''Units ($m)'''  
! '''Units ($m)'''  
! colspan="2" | '''Hydroelectric'''  
! colspan="2" | '''Hydroelectric'''  
! colspan="2" | '''Wind'''  
! colspan="2" | '''Wind'''  
! colspan="2" | '''Solar'''
! colspan="2" | '''DE&SS'''
|-
|-
!
!
!'''2022'''
!'''2021'''
!'''2022'''
!'''2021'''
!'''2022'''
!'''2022'''
!'''2021'''
!'''2021'''
Line 394: Line 367:
|   332.00
|   332.00
|   370.00
|   370.00
| -
| -
| -
| -
|-
|-
| '''Brazil'''  
| '''Brazil'''  
Line 400: Line 377:
|     31.00
|     31.00
|     29.00
|     29.00
| -
| -
| -
| -
|-
|-
| '''Columbia'''  
| '''Columbia'''  
|           273.00
|           273.00
|           224.00
|           224.00
| -
| -
| -
| -
| -  
| -  
| -  
| -  
Line 412: Line 397:
|   134.00
|   134.00
|   125.00
|   125.00
| -
| -
| -
| -
|-
|-
| '''Asia'''  
| '''Asia'''  
Line 418: Line 407:
|     41.00
|     41.00
|     32.00
|     32.00
| -
| -
| -
| -
|-
|-
| '''Total'''  
| '''Total'''  
Line 424: Line 417:
| '''   538.00'''
| '''   538.00'''
| '''   556.00'''
| '''   556.00'''
| '''   374.00'''
| '''   348.00'''
| '''   290.00'''
| '''   242.00'''
|}
|}
Total Solar revenue for 2022 - $374 million, and $348 million for 2021. Total DE&SS revenue for 2022 - $290 million, and $242 million for 2021. A breakdown by location is not possible. Hydroelectric revenue increased by 13% compared to 2021, wind declined by 3.2%, but solar and DE&SS increased by 7.5% and 19.8% respectively.
Hydroelectric revenue increased by 13% compared to 2021, wind declined by 3.2%, but solar and DE&SS increased by 7.5% and 19.8% respectively.


[[File:Revenue by segment .png]]
[[File:Revenue by segment.png]]


=== Forecasts ===
=== Forecasts ===
Line 720: Line 717:
[[File:Current Liabilities Forecast.png|Current Liabilities Forecast.]]
[[File:Current Liabilities Forecast.png|Current Liabilities Forecast.]]


=== DCF and WACC ===
=== DCF and WACC: ===
The following table shows the WACC calculation:
The following table shows the WACC calculation:
{| class="wikitable"
{| class="wikitable"
|+WACC
|+WACC
| '''Risk Free Rate of Return'''  
| '''Risk Free Rate of Return'''  
|3.8%<ref>https://markets.ft.com/data/bonds/tearsheet/summary?s=US10YT</ref>
|3.8%
|-
|-
| '''Beta'''  
| '''Beta'''  
|0.74<ref>https://markets.ft.com/data/equities/tearsheet/summary?s=BEP.UN:TOR</ref>
|               0.74
|-
|-
| '''Market Rate of Return'''  
| '''Market Rate of Return'''  
|9.8%<ref>https://www.officialdata.org/us/stocks/s-p-500/1900</ref>
|9.8%
|-
|-
| '''Cost of Equity'''  
| '''Cost of Equity'''  
Line 737: Line 734:
|-
|-
| '''Credit Spread'''  
| '''Credit Spread'''  
|2.00%<ref>S&P Global</ref>
|2.00%
|-
|-
| '''Cost of Debt'''  
| '''Cost of Debt'''  
Line 743: Line 740:
|-
|-
|'''Shares Outstanding'''
|'''Shares Outstanding'''
|288.78<ref>https://markets.ft.com/data/equities/tearsheet/summary?s=BEP:NYQ</ref>
|           288.78
|-
|-
|'''Share Price'''
|'''Share Price'''
|29.96<ref>Share Price as of 14/07/2023 - https://markets.ft.com/data/equities/tearsheet/summary?s=BEP:NYQ</ref>
|             29.96
|-
|-
| '''Equity'''  
| '''Equity'''  
|  '''8,651.85'''
|  '''        8,651.85'''
|-
|-
|'''Long Term Debt'''
|'''Long Term Debt'''
|22,797.00<ref>https://markets.ft.com/data/equities/tearsheet/financials?s=BEP:NYQ&subView=BalanceSheet&periodType=q</ref>
|      22,797.00
|-
|-
| '''Debt'''  
| '''Debt'''  
|  '''830.99'''
|  '''           830.99'''
|-
|-
| '''E/D+E'''  
| '''E/D+E'''  
Line 783: Line 780:
|-
|-
| '''FCF'''  
| '''FCF'''  
|  '''1,994.97'''
|  '''        1,994.97'''
|  '''1,796.75'''
|  '''        1,796.75'''
|  '''2,004.69'''
|  '''        2,004.69'''
|  '''1,946.44'''
|  '''        1,946.44'''
|  '''2,156.77'''
|  '''        2,156.77'''
|  '''2,100.91'''
|  '''        2,100.91'''
|  '''2,313.63'''
|  '''        2,313.63'''
|  '''2,260.17'''
|  '''        2,260.17'''
|  '''2,475.28'''
|  '''        2,475.28'''
|  '''2,424.21'''
|  '''        2,424.21'''
|-
| '''Growth Rate'''
|
|
|
|
|
|
|
|
|
|3.3%
|-
| '''Terminal Value'''
|
|
|
|
|
|
|
|
|
|  '''      54,662.74'''
|-
|-
|'''Discount Factor'''
|'''Discount Factor'''
Line 807: Line 828:
|-
|-
|'''Present Value of FCF'''
|'''Present Value of FCF'''
|  '''1,926.16'''
|  '''        1,926.16'''
|  '''1,608.35'''
|  '''        1,608.35'''
|  '''1,663.72'''
|  '''        1,663.72'''
|  '''1,497.65'''
|  '''        1,497.65'''
|  '''1,538.56'''
|  '''        1,538.56'''
|  '''1,389.49'''
|  '''        1,389.49'''
|  '''1,418.67'''
|  '''        1,418.67'''
|  '''1,284.89'''
|  '''        1,284.89'''
|  '''1,304.63'''
|  '''        1,304.63'''
|  '''1,184.60'''
|  '''        1,184.60'''
|}
{| class="wikitable"
|+DCF Calculation
|'''Growth Rate'''
|'''3.3%'''
|-
|-
|'''Terminal Value'''
|'''Present Value of Terminal Value'''
|'''54,662.74'''
|
|-
|
|'''Present Value of Terminal Value'''
|
|'''26,711.14'''
|
|
|
|
|
|
'''      26,711.14'''
|-
|-
|'''Enterprise Value'''
|'''Enterprise Value'''
|'''41,527.85'''
|
|
|
|
|
|
|
|
|
'''      41,527.85'''
|-
|-
|'''Equity Value'''
|'''Equity Value'''
|'''17,210.85'''
|
|
|
|
|
|
|
|
|
'''      17,210.85'''
|-
|-
|'''Implied Share Price'''
|'''Share Price'''
|'''$  59.60'''
|
|
|
|
|
|
|
|
|
'''$  59.60'''
|}
|}
The valuation shows that as of 14/07/2023, Brookfield Renewable Partners is undervalued. There is a potential upside of 99% over 10 years, equivalent to an annual share price rise of 9.9% from the end of 2023.
The valuation shows that as of 14/07/2023, Brookfield Renewable Partners is undervalued. There is a potential upside of 99% over 10 years, equivalent to an annual share price rise of 9.9% from the end of 2023.


Line 860: Line 910:
! rowspan="7" |'''Growth Rate'''
! rowspan="7" |'''Growth Rate'''
!'''2.0%'''
!'''2.0%'''
|$ 94.76
|$            94.76
|$ 75.06
|$            75.06
|$ 59.31
|$            59.31
|$ 46.42
|$            46.42
|$ 35.68
|$            35.68
|$ 26.60
|$            26.60
|$ 18.82
|$            18.82
|$ 12.08
|$            12.08
|-
|-
!'''2.5%'''
!'''2.5%'''
|$ 113.07
|$          113.07
|$ 88.75
|$            88.75
|$ 69.83
|$            69.83
|$ 54.70
|$            54.70
|$ 42.32
|$            42.32
|$ 32.00
|$            32.00
|$ 23.27
|$            23.27
|$ 15.79
|$              15.79
|-
|-
!'''3.0%'''
!'''3.0%'''
|$ 137.48
|$          137.48
|$ 106.34
|$          106.34
|$ 82.98
|$            82.98
|$ 64.81
|$            64.81
|$ 50.27
|$            50.27
|$ 38.38
|$            38.38
|$ 28.46
|$            28.46
|$ 20.07
|$            20.07
|-
|-
!'''3.5%'''
!'''3.5%'''
|$ 171.66
|$          171.66
|$ 129.80
|$          129.80
|$ 99.89
|$            99.89
|$ 77.45
|$            77.45
|$ 60.00
|$           60.00
|$ 46.03
|$            46.03
|$ 34.59
|$            34.59
|$ 25.06
|$              25.06
|-
|-
!'''4.0%'''
!'''4.0%'''
|$ 222.92
|$          222.92
|$ 162.64
|$          162.64
|$ 122.44
|$          122.44
|$ 93.71
|$            93.71
|$ 72.15
|$            72.15
|$ 55.38
|$            55.38
|$ 41.95
|$            41.95
|$ 30.96
|$              30.96
|-
|-
!'''4.5%'''
!'''4.5%'''
|$ 308.36
|$          308.36
|$ 211.90
|$          211.90
|$ 154.00
|$          154.00
|$ 115.38
|$          115.38
|$ 87.78
|$            87.78
|$ 67.07
|$            67.07
|$ 50.95
|$            50.95
|$ 38.04
|$            38.04
|-
|-
!'''5.0%'''
!'''5.0%'''
|$ 479.25
|$         479.25
|$ 294.01
|$          294.01
|$ 201.35
|$          201.35
|$ 145.73
|$          145.73
|$ 108.62
|$          108.62
|$ 82.10
|$            82.10
|$ 62.19
|$           62.19
|$ 46.69
|$              46.69
|}
 
=== Relative Valuation ===
Brookfield Renewable Partners was compared to some of it's competitors in the renewable energy market. As the company made a loss in 2022, some multiples, such as the price to earnings ratio and earnings per share, are negative. This makes it difficult to accurately compare to competitors. The calculations are based off of a five year average.
{| class="wikitable"
|+Relative Valuation Table<ref>All financial data was taken from the financial times stock price pages.</ref>
!'''Stock'''
!'''Price to Earnings Ratio'''
!'''Return on Equity'''
!'''Earnings Per Share'''
!'''Dividend Yield'''
!'''Annual Dividend'''
!'''Return on Assets'''
!'''Dividend Growth'''
|-
|'''BRP'''
| -50.30
| -3.03%
| -0.60
|3.53%
|                  1.26
|0.46%
|0.52%
|-
|'''General Electric'''
|                         208.20
|21.22%
|                       0.53
|1.56%
|                  0.32
|4.42%
| -47.04%
|-
|'''Iberdrola SA'''
|                           16.00
|9.67%
|                       0.72
|0.02%
|N/A
|3.66%
|N/A
|-
|'''NextEra Energy'''
|                           36.30
|16.97%
|                       2.10
|2.02%
|                  1.70
|3.69%
|11.59%
|-
|'''Vestas Wind Systems'''
| -16.30
| -22.98%
| -1.73
|0.09%
|N/A
| -3.96%
|N/A
|-
|'''Canadian Solar Inc.'''
|                           11.20
|16.27%
|                       3.44
|N/A
|N/A
|4.13%
|N/A
|-
|'''Enel Green Power'''
|                           14.40
|10.51%
|                       0.43
|5.57%
|                  0.44
|2.19%
|11.04%
|}
|}


 
== '''<u>ESG Factors</u>''' ==
[[File:Dividend.png|thumb|836x836px|center]]
 
 
[[File:Dividend Growth.png|thumb|844x844px|center]]
 
 
[[File:EPS.png|thumb|841x841px|center]]
 
The relative valuation shows that Brookfield Renewable Partners pays out the second highest dividend amongst it's competitors, behind only General Electric. Brookfield Renewable is also top 3 for dividend growth, with General Electric having seen massive declines in dividend pay-out, meaning that Brookfield Renewable is a stock with good income prospects.
== '''<u>Risks</u>'''<ref name=":1" /> ==
 
=== Financial Risks ===
'''Electricity Price''' - Exposure to movements in the market price of energy.
 
'''Foreign Currency''' - Exposed to foreign currency risk including the Canadian dollar, Brazilian real, Euro, British pound sterling, Colombian peso, Indian rupee, Chinese yuan, and Malaysian ringgit. The risk is related to operations, anticipated transactions and certain foreign currency debt.
 
'''Interest Rate''' - Exposed to interest rate risk on the interest rates for variable rate debt.
 
'''Credit''' - Exposed to credit risk from operating activities and certain financing activities. The risk is due to counterparties not being able to meet their obligations on energy contracts, interest rate swaps, forward foreign exchange contracts, physical electricity and gas transactions as well as trade receivables.
 
'''Liquidity''' - Exposed to liquidity risk for financial liabilities. Also subject to internal liquidity risk as they conduct business activities through separate legal entities, and are dependent on receipt of cash from those entities to pay off corporate expenses and make dividend payments to shareholders.
 
=== Industry and Operational Risks ===
'''Natural resource availability''' - Revenues generated by renewable power facilities are correlated to the amount of electricity produced, which are dependent on available water flows, wind and irradiance. The generation facilities are susceptible to damage during extreme weather events, climate change may increase the frequency of extreme weather events, as well as cause a shift in the existing weather patterns.
 
'''Contract Expiration''' - Certain power purchasing agreements in the portfolio will be subject to re-contracting in the future, if the price of electricity in power markets is declining at the time of re-contracting, it will impact the ability of the company to be able to re-negotiate at favourable terms.
 
'''Concession renewal''' - The company holds concessions and has rights to operate facilities, e.g. for hydroelectric facilities, the concessions include the rights to the land and water required for power generation. If renewal rights are not granted or an additional cost is imposed on the concession, it could significantly impact operational capacity and profitability.
 
'''Dam failures''' - Occurrence of dam failures at any hydroelectric generation stations would result in loss of generating capacity until the failure has been repaired, harm to third parties or the environment could expose the company to liability costs.
 
=== Other Risks ===
'''Cyber Attacks''' - The business may be subject to cyber security risks or other breaches of information intended to obtain unauthorised access to proprietary information and that of business partners, destroy data or disable systems through cyber attacks. Any breach of information could go undetected for some time.
 
'''Development Failures''' - The company has a large development pipeline that includes projects at different levels of advancement, there is no guarantee that all project will be successfully delivered, or delivered on time.
 
'''Employee Retention''' - The business depends on the skill of the professionals employed, future success will depend on the continued service of these individuals, which could impact the ability of the company to achieve its objectives.
== '''<u>ESG Factors</u>''' <ref name=":1" /> ==


Decarbonisation is a global goal shared by many governments, corporations and investors. Brookfield Renewable is a leading owner and developer of clean energy, their clean energy assets already support others globally to reduce emissions, and the company is committed to continuing to partner with others to drive down emissions. They have also set a target to reach net zero for their own scope 1 and 2 emissions by 2030, they will use increased renewable energy to power their assets and offices.  
Decarbonisation is a global goal shared by many governments, corporations and investors. Brookfield Renewable is a leading owner and developer of clean energy, their clean energy assets already support others globally to reduce emissions, and the company is committed to continuing to partner with others to drive down emissions. They have also set a target to reach net zero for their own scope 1 and 2 emissions by 2030, they will use increased renewable energy to power their assets and offices.  
Line 1,057: Line 992:
Progress on targets:
Progress on targets:
{| class="wikitable"
{| class="wikitable"
|+Targets<ref>Brookfield Renewable Partners 2022 ESG report - https://bep.brookfield.com/sites/bep-brookfield-ir/files/Brookfield-BEP-IR-V2/2023/bep-esg-2022.pdf</ref>
|+Targets
!Topic
!Topic
!Target
!Target
Please note that all contributions to Stockhub may be edited, altered, or removed by other contributors. If you do not want your writing to be edited mercilessly, then do not submit it here.
You are also promising us that you wrote this yourself, or copied it from a public domain or similar free resource (see Stockhub:Copyrights for details). Do not submit copyrighted work without permission!
Cancel Editing help (opens in new window)