investorscraft@gmail.com

Intrinsic ValueEnbridge Inc. (0KTI.L)

Previous Close£65.82
Intrinsic Value
Upside potential
Previous Close
£65.82

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 with a diversified portfolio spanning liquids pipelines, gas transmission, distribution, renewable power, and energy services. Its core revenue model is anchored in fee-based contracts and regulated utility operations, ensuring stable cash flows. The company operates critical pipelines transporting crude oil and natural gas across Canada and the U.S., positioning it as a vital link in continental energy supply chains. Enbridge’s Gas Distribution segment serves over 3.8 million customers in Ontario and Quebec, reinforcing its role as a key utility provider. The Renewable Power Generation segment diversifies its earnings with wind, solar, and geothermal assets, aligning with global decarbonization trends. Enbridge’s scale, integrated infrastructure, and strategic partnerships solidify its competitive moat in midstream energy, though regulatory and environmental risks remain inherent to the sector.

Revenue Profitability And Efficiency

Enbridge reported FY revenue of CAD 53.47 billion, with net income of CAD 5.44 billion, reflecting a 10.2% net margin. Operating cash flow stood at CAD 12.6 billion, underscoring robust cash generation. Capital expenditures of CAD 6.93 billion highlight ongoing investments in infrastructure, though free cash flow remains positive after dividends. The company’s asset-heavy model drives steady returns, supported by long-term contracts and regulated tariffs.

Earnings Power And Capital Efficiency

Diluted EPS of CAD 2.34 demonstrates earnings resilience despite volatile energy markets. The company’s diversified segments contribute to stable EBITDA, with Liquids Pipelines and Gas Transmission being primary drivers. ROIC trends align with midstream peers, though leverage and reinvestment needs temper capital efficiency. Enbridge’s scale advantages mitigate operational risks, but debt servicing costs warrant monitoring.

Balance Sheet And Financial Health

Enbridge’s balance sheet reflects CAD 101.67 billion in total debt against CAD 1.8 billion in cash, indicating high leverage typical of infrastructure firms. Debt-to-EBITDA ratios remain elevated but manageable given predictable cash flows. The company’s investment-grade credit rating supports refinancing, though interest rate exposure could pressure margins. Regulatory frameworks provide revenue stability, mitigating liquidity risks.

Growth Trends And Dividend Policy

Enbridge targets low-single-digit volume growth in pipelines and utilities, complemented by renewable energy expansions. Its CAD 3.715 annual dividend per share yields ~7%, appealing to income investors. Payout ratios are sustainable, backed by cash flow visibility. Strategic acquisitions, like the U.S. gas utilities portfolio, aim to diversify earnings, though execution risks persist.

Valuation And Market Expectations

At a CAD 136.3 billion market cap, Enbridge trades at ~12x forward P/E, a discount to U.S. midstream peers. The beta of 0.89 reflects lower volatility than broader energy markets. Investors likely price in regulatory headwinds and energy transition risks, offset by dividend reliability and infrastructure scarcity value.

Strategic Advantages And Outlook

Enbridge’s irreplaceable infrastructure, contractual revenue, and utility-like cash flows underpin its defensive profile. Transition investments in renewables and hydrogen position it for decarbonization, though fossil fuel reliance remains dominant. Macro risks include pipeline permitting delays and carbon policy shifts, but its scale and diversification provide resilience. Long-term outlook hinges on balancing growth capex with shareholder returns.

Sources

Company filings, Bloomberg

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