investorscraft@gmail.com

Intrinsic ValueEmera Incorporated (EMA-PC.TO)

Previous Close$25.22
Intrinsic Value
Upside potential
Previous Close
$25.22

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

Emera Incorporated operates as a diversified energy and services company with a strong presence in regulated electric and gas utilities across North America. The company generates, transmits, and distributes electricity through a mix of coal, natural gas, hydro, wind, solar, and biomass power plants, serving over 2.1 million customers in Florida, Nova Scotia, Barbados, and the Bahamas. Its gas utilities segment also provides natural gas distribution to customers in Florida and New Mexico, supported by infrastructure including a key LNG pipeline in New Brunswick. Emera’s vertically integrated model ensures stable cash flows from regulated operations, while its strategic investments in renewable energy align with broader decarbonization trends. The company holds a competitive position in its core markets, benefiting from long-term regulatory frameworks that support predictable earnings growth. Its geographic diversification mitigates regional risks, and its focus on clean energy transitions enhances its long-term sustainability profile.

Revenue Profitability And Efficiency

Emera reported revenue of CAD 7.2 billion for the period, with net income of CAD 567 million, reflecting a net margin of approximately 7.9%. The company’s diluted EPS stood at CAD 1.71, supported by stable utility operations. Operating cash flow was robust at CAD 2.65 billion, though capital expenditures of CAD 3.15 billion highlight significant ongoing investments in infrastructure and renewable energy projects. These figures underscore Emera’s ability to generate consistent cash flows while funding growth initiatives.

Earnings Power And Capital Efficiency

Emera’s earnings are underpinned by its regulated utility segments, which provide predictable returns on invested capital. The company’s capital efficiency is evident in its ability to fund substantial capex while maintaining stable profitability. However, high total debt of CAD 19.81 billion indicates leveraged growth, necessitating careful management of interest coverage and refinancing risks. The firm’s low beta of 0.428 reflects its defensive earnings profile, typical of regulated utilities.

Balance Sheet And Financial Health

Emera’s balance sheet shows CAD 196 million in cash and equivalents against total debt of CAD 19.81 billion, indicating a leveraged position common in capital-intensive utilities. The company’s regulated asset base provides collateral for debt, but its financial health depends on maintaining regulatory support for rate recovery. Investors should monitor debt maturities and refinancing conditions, particularly in a rising interest rate environment.

Growth Trends And Dividend Policy

Emera’s growth is driven by investments in renewable energy and grid modernization, aligned with regulatory mandates. The company pays a dividend of CAD 1.61 per share, offering a yield attractive to income-focused investors. Future dividend growth will likely correlate with earnings expansion and regulatory approvals, given the capital-intensive nature of its operations.

Valuation And Market Expectations

With a market cap of CAD 16.5 billion, Emera trades at a valuation reflective of its stable, regulated earnings stream. The low beta suggests market expectations of steady performance, though investors may weigh debt levels against growth prospects in renewables. The stock’s appeal lies in its defensive characteristics and dividend yield, particularly in volatile markets.

Strategic Advantages And Outlook

Emera’s strategic advantages include its diversified utility footprint, regulatory predictability, and commitment to clean energy transitions. The company is well-positioned to benefit from decarbonization trends, though execution risks around capex and debt management remain. Long-term outlook is stable, supported by essential service demand and incremental rate base growth.

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