investorscraft@gmail.com

Intrinsic ValueEnbridge Inc (ENB-PA.TO)

Previous Close$24.85
Intrinsic Value
Upside potential
Previous Close
$24.85

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 and regulated assets, ensuring stable cash flows from long-term contracts and utility operations. The company operates critical pipelines transporting crude oil and natural gas across Canada and the U.S., serving as a backbone for energy logistics. Enbridge’s gas distribution segment serves over 3.8 million customers in Ontario and Quebec, reinforcing its utility-like earnings stability. In renewables, it owns wind, solar, and geothermal assets, positioning it for the energy transition. The company’s scale, integrated network, and regulatory moats provide a competitive edge in midstream energy, balancing traditional fossil fuels with low-carbon investments. Its strategic acquisitions, like the U.S. gas utilities from Dominion Energy, further solidify its market dominance and growth potential in North America’s evolving energy landscape.

Revenue Profitability And Efficiency

Enbridge reported FY revenue of CAD 53.5 billion, with net income of CAD 5.4 billion, reflecting a 10.2% net margin. Operating cash flow stood at CAD 12.6 billion, underscoring strong cash generation from its asset-heavy model. Capital expenditures of CAD 6.9 billion highlight ongoing investments in infrastructure, though free cash flow remains robust after dividends. The company’s fee-based revenue structure mitigates commodity price volatility, supporting predictable earnings.

Earnings Power And Capital Efficiency

Diluted EPS of CAD 2.34 demonstrates steady earnings power, driven by high-utilization pipelines and regulated returns. The company’s ROIC is supported by low-risk contracted assets, though leverage remains elevated with total debt at CAD 101.7 billion. Enbridge’s ability to fund growth via internal cash flows and disciplined capital allocation reinforces its capital efficiency.

Balance Sheet And Financial Health

Enbridge’s balance sheet shows CAD 1.8 billion in cash against CAD 101.7 billion in total debt, reflecting a leveraged but manageable position given stable cash flows. The company’s investment-grade credit rating and diversified funding sources provide financial flexibility, though debt reduction remains a priority to maintain balance sheet strength amid expansion.

Growth Trends And Dividend Policy

Enbridge targets low-to-mid single-digit EBITDA growth, driven by organic projects and tuck-in acquisitions. Its dividend yield is attractive, with a payout of CAD 1.375 per share, supported by a 65–75% distributable cash flow payout target. The 28-year dividend growth streak underscores its commitment to shareholder returns, though future increases may align with earnings growth.

Valuation And Market Expectations

At a market cap of CAD 135.2 billion and a beta of 0.31, Enbridge trades as a low-volatility, income-oriented stock. The valuation reflects its defensive profile, with investors pricing in steady cash flows and incremental growth from renewables and gas utilities.

Strategic Advantages And Outlook

Enbridge’s strategic advantages include its irreplaceable infrastructure network, regulatory protections, and diversification into renewables. The outlook remains stable, with energy transition investments balancing legacy assets. Execution on debt reduction and project timelines will be key to sustaining growth and dividend reliability.

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