Previous Close | $44.55 |
Intrinsic Value | $0.18 |
Upside potential | -100% |
Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
Company filings (10-K), investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |