investorscraft@gmail.com

Intrinsic ValueEnbridge Inc. (ENB-PFA.TO)

Previous Close$22.99
Intrinsic Value
Upside potential
Previous Close
$22.99

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. The company operates critical networks that transport crude oil, natural gas, and renewable energy across Canada and the U.S., serving utilities, refiners, and industrial customers. Its Liquids Pipelines segment, one of the world’s largest crude oil systems, provides stable fee-based revenue, while its Gas Transmission and Midstream segment benefits from long-term contracts. Enbridge’s Gas Distribution and Storage segment serves 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 integrated model and scale provide resilience against commodity price volatility, positioning it as a low-risk, regulated utility-like entity within the energy sector. Its strategic investments in renewables and hydrogen-ready infrastructure underscore its commitment to energy transition while maintaining a dominant market position in North American midstream operations.

Revenue Profitability And Efficiency

Enbridge reported revenue of CAD 53.47 billion in FY 2023, supported by stable cash flows from its regulated pipelines and utility operations. Net income stood at CAD 5.44 billion, with diluted EPS of CAD 2.34, reflecting efficient cost management and contractual revenue stability. Operating cash flow of CAD 12.6 billion highlights strong liquidity, though capital expenditures of CAD 6.93 billion indicate ongoing investments in growth and maintenance.

Earnings Power And Capital Efficiency

The company’s earnings are underpinned by long-term, fee-based contracts, reducing exposure to commodity price swings. Its return on invested capital remains steady, supported by high-utilization assets and regulated returns. The Renewable Power segment contributes recurring income, though its impact on overall earnings is smaller compared to core pipeline and gas distribution operations.

Balance Sheet And Financial Health

Enbridge’s balance sheet reflects CAD 101.67 billion in total debt, a significant but manageable level given its cash flow stability. Liquidity is supported by CAD 1.8 billion in cash and equivalents. The company’s debt-to-EBITDA ratio aligns with industry peers, though leverage remains a focus for credit agencies. Its investment-grade rating supports refinancing and growth initiatives.

Growth Trends And Dividend Policy

Enbridge has a history of steady dividend growth, with a current annualized payout of CAD 1.22 per share. Growth is driven by organic projects like pipeline expansions and renewable energy investments, alongside strategic acquisitions. The company targets 3-5% annual dividend growth, appealing to income-focused investors, though payout ratios require monitoring given high capital expenditures.

Valuation And Market Expectations

With a market cap of CAD 43.45 billion and a beta of 0.89, Enbridge trades as a defensive energy play. Investors price in stable cash flows and moderate growth, with valuation metrics reflecting its utility-like characteristics. The premium to pure-play midstream peers accounts for its diversified and regulated earnings base.

Strategic Advantages And Outlook

Enbridge’s competitive edge lies in its irreplaceable infrastructure, regulatory moats, and energy transition initiatives. While traditional pipelines face political risks, its renewables and gas utility segments provide growth avenues. The outlook remains stable, with execution on decarbonization investments and disciplined capital allocation key to long-term value creation.

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