investorscraft@gmail.com

Intrinsic ValueEmera Incorporated (EMA-PH.TO)

Previous Close$25.54
Intrinsic Value
Upside potential
Previous Close
$25.54

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 focus on regulated utilities across North America and the Caribbean. Its core revenue model is anchored in electricity generation, transmission, and distribution, as well as natural gas distribution and infrastructure services. The company serves over 2 million customers through its subsidiaries, leveraging a mix of energy sources including hydro, wind, solar, and fossil fuels. Emera’s geographic diversification mitigates regional risks while providing stable cash flows from regulated operations. Its strategic assets, such as the natural gas pipeline in New Brunswick, enhance its market position by facilitating energy trade between Canada and the northeastern U.S. The company’s vertically integrated operations and regulatory frameworks provide predictable earnings, though growth is tempered by capital-intensive infrastructure requirements. Emera’s focus on clean energy transitions, including investments in renewables and grid modernization, aligns with broader sector trends toward decarbonization. Its market position is further strengthened by long-term contracts and a balanced portfolio of regulated and non-regulated assets.

Revenue Profitability And Efficiency

Emera reported revenue of CAD 7.2 billion for the fiscal year, with net income of CAD 567 million, reflecting a net margin of approximately 7.9%. The company’s operating cash flow of CAD 2.65 billion underscores its ability to generate liquidity, though significant capital expenditures (CAD -3.15 billion) highlight ongoing investments in infrastructure and renewable energy projects. Efficiency metrics are in line with regulated utility peers, with stable but moderate profitability due to regulatory constraints.

Earnings Power And Capital Efficiency

Emera’s diluted EPS of CAD 1.71 demonstrates its earnings power, supported by regulated returns and diversified operations. The company’s capital efficiency is tempered by high debt levels (CAD 19.8 billion), though its regulated asset base provides predictable cash flows to service obligations. Return metrics are typical for the sector, with reinvestment needs balancing growth and shareholder returns.

Balance Sheet And Financial Health

Emera’s balance sheet reflects a utilities-heavy capital structure, with total debt of CAD 19.8 billion and cash reserves of CAD 196 million. The high leverage ratio is partially offset by stable cash flows from regulated operations, but interest coverage remains a focus. The company’s financial health is adequate for its capital-intensive model, though further debt reduction could improve flexibility.

Growth Trends And Dividend Policy

Emera’s growth is driven by regulated rate base expansions and renewable energy investments, with modest organic growth expectations. The company maintains a consistent dividend policy, offering a dividend per share of CAD 1.581, appealing to income-focused investors. Payout ratios are sustainable, supported by predictable cash flows, though future increases may align with earnings growth.

Valuation And Market Expectations

With a market cap of CAD 13.3 billion and a beta of 0.43, Emera is valued as a low-volatility utility stock. Its valuation reflects steady but unspectacular growth prospects, trading in line with sector peers. Investor expectations center on stable dividends and gradual decarbonization efforts, with limited upside from regulatory surprises or energy price fluctuations.

Strategic Advantages And Outlook

Emera’s strategic advantages include geographic diversification, regulated cash flows, and a growing renewable energy portfolio. The outlook remains stable, with incremental growth from infrastructure investments and regulatory approvals. Challenges include balancing capital expenditures with debt management, but the company’s focus on sustainability positions it well for long-term resilience in the evolving energy landscape.

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