investorscraft@gmail.com

Intrinsic ValueCanadian Utilities Limited (CU-X.TO)

Previous Close$34.40
Intrinsic Value
Upside potential
Previous Close
$34.40

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Canadian Utilities Limited operates as a diversified utility company with a strong presence in regulated electricity and natural gas markets across Canada, Australia, and select international regions. The company’s core revenue model is anchored in its Utilities segment, which delivers stable cash flows through regulated transmission and distribution services in Alberta, the Yukon, and the Northwest Territories. Its Energy Infrastructure segment further diversifies earnings through electricity generation, natural gas storage, and industrial water solutions, catering to both domestic and international markets. The company’s strategic positioning in regulated markets provides resilience against economic cycles, while its infrastructure investments support long-term growth. Canadian Utilities benefits from its parent company, ATCO Ltd., enhancing its operational scale and financial stability. With a well-established footprint in critical utility services, the company maintains a competitive edge in reliability and regulatory expertise, reinforcing its role as a key player in North America’s utility sector.

Revenue Profitability And Efficiency

In FY 2023, Canadian Utilities reported revenue of CAD 3.8 billion, with net income of CAD 630 million, reflecting a steady performance in its regulated and infrastructure segments. The company’s diluted EPS stood at CAD 2.33, supported by stable cash flows from its utility operations. Operating cash flow was robust at CAD 1.78 billion, though capital expenditures of CAD 1.2 billion highlight ongoing investments in infrastructure. The company’s efficiency is underscored by its ability to maintain profitability amid significant capital outlays.

Earnings Power And Capital Efficiency

Canadian Utilities demonstrates consistent earnings power, driven by its regulated utility operations and diversified infrastructure assets. The company’s capital efficiency is evident in its ability to generate substantial operating cash flow relative to its debt levels, with total debt standing at CAD 10.58 billion. Its focus on regulated returns and long-term contracts provides predictable earnings, though high capital intensity necessitates disciplined investment management.

Balance Sheet And Financial Health

The company’s balance sheet reflects a utilities-focused capital structure, with total debt of CAD 10.58 billion and cash reserves of CAD 207 million. While leverage is elevated due to infrastructure investments, the regulated nature of its cash flows mitigates liquidity risks. Canadian Utilities’ financial health is supported by its stable revenue base and parent company backing, though investors should monitor debt levels relative to cash flow generation.

Growth Trends And Dividend Policy

Canadian Utilities has maintained a disciplined growth strategy, focusing on regulated assets and infrastructure expansion. The company’s dividend policy remains attractive, with a dividend per share of CAD 1.79, reflecting its commitment to shareholder returns. Growth trends are tempered by the capital-intensive nature of the utility sector, but the company’s international diversification and regulated base provide a foundation for steady, long-term growth.

Valuation And Market Expectations

With a market capitalization of CAD 8.73 billion and a beta of 0.60, Canadian Utilities is valued as a low-volatility utility stock. The market likely prices in its stable cash flows and dividend yield, though elevated debt levels may weigh on valuation multiples. Investors appear to favor the company’s defensive characteristics and regulated earnings profile in the current economic environment.

Strategic Advantages And Outlook

Canadian Utilities’ strategic advantages lie in its regulated utility operations, geographic diversification, and parent company support. The outlook remains stable, with growth driven by infrastructure investments and regulatory frameworks. However, the company faces risks from rising interest rates and regulatory changes. Its ability to balance capital discipline with growth initiatives will be critical to sustaining long-term value creation.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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