investorscraft@gmail.com

Intrinsic Value of Enbridge Inc. (ENB)

Previous Close$44.55
Intrinsic Value
Upside potential
Previous Close
$44.55

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Enbridge Inc. is a leading North American energy infrastructure company operating in the midstream sector, specializing in the transportation, distribution, and generation of energy. Its core revenue model is anchored in fee-based contracts and regulated assets, ensuring stable cash flows from its extensive pipeline network, which transports nearly 30% of North America’s crude oil and 20% of its natural gas. The company also operates a growing renewable energy portfolio, including wind and solar projects, diversifying its exposure to the energy transition. Enbridge holds a dominant position in the midstream industry, benefiting from high barriers to entry, long-term customer agreements, and strategic geographic assets. Its integrated network spans Canada and the U.S., providing critical energy connectivity between production basins and end markets. The company’s scale, regulatory moat, and diversified energy mix position it as a resilient player amid evolving energy demand and policy shifts.

Revenue Profitability And Efficiency

Enbridge reported revenue of $53.5 billion for FY 2024, with net income of $5.4 billion, reflecting a net margin of approximately 10.2%. Operating cash flow stood at $12.6 billion, underscoring strong cash generation capabilities. Capital expenditures totaled $6.9 billion, aligned with growth investments in infrastructure and renewables. The company’s asset-heavy model ensures predictable earnings, though margins are influenced by regulatory frameworks and energy market volatility.

Earnings Power And Capital Efficiency

Diluted EPS for FY 2024 was $3.37, supported by stable cash flows from regulated assets and long-term contracts. The company’s capital efficiency is evident in its ability to fund growth while maintaining dividend payouts, though high debt levels necessitate disciplined capital allocation. Enbridge’s earnings resilience is bolstered by its diversified revenue streams, including liquids pipelines, gas distribution, and renewable energy.

Balance Sheet And Financial Health

Enbridge’s balance sheet reflects $1.8 billion in cash and equivalents against total debt of $101.7 billion, indicating significant leverage. The debt load is manageable given the company’s stable cash flows and investment-grade credit rating, but it limits financial flexibility. The asset-heavy nature of the business provides collateral, though interest expense remains a material cost.

Growth Trends And Dividend Policy

Enbridge has consistently grown its dividend, with a FY 2024 payout of $2.66 per share, reflecting a commitment to shareholder returns. Growth initiatives focus on expanding renewable energy capacity and modernizing core infrastructure. However, the dividend yield’s sustainability depends on maintaining stable cash flows and managing debt, particularly in a higher interest rate environment.

Valuation And Market Expectations

The market values Enbridge as a yield-oriented investment, with its valuation reflecting steady cash flows and dividend reliability. Trading multiples are influenced by energy sector sentiment and interest rate trends. Investors likely price in moderate growth from renewables and regulatory stability in core pipelines, balancing yield appeal with leverage concerns.

Strategic Advantages And Outlook

Enbridge’s strategic advantages include its scale, regulatory moat, and diversified energy exposure. The company is well-positioned to benefit from long-term energy demand, though it faces risks from decarbonization policies and cost inflation. Management’s focus on balancing traditional and renewable energy investments will be critical to sustaining growth and shareholder returns in a transitioning energy landscape.

Sources

Company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount