investorscraft@gmail.com

Intrinsic ValueEnbridge Inc (ENB-PN.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. 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 integrated midstream model ensures stable cash flows through long-term contracts and regulated assets, reinforcing its role as a backbone of continental energy logistics. Enbridge holds a dominant position in Canadian gas distribution, particularly in Ontario and Quebec, while its renewable segment expands its footprint in wind, solar, and geothermal projects. The company’s scale and regulatory moats provide resilience against commodity volatility, though its exposure to fossil fuels necessitates strategic adaptation to energy transition trends. Its competitive edge lies in its irreplaceable infrastructure, strategic partnerships, and balanced growth across traditional and clean energy sectors.

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 maintenance and growth projects, though free cash flow remains robust to support dividends and debt management.

Earnings Power And Capital Efficiency

Diluted EPS of CAD 2.34 demonstrates steady earnings power, driven by fee-based pipelines and regulated utilities. The company’s capital efficiency is tempered by high leverage, with total debt at CAD 101.7 billion, though its cash flow profile supports interest coverage. Renewable investments and modernization initiatives aim to improve long-term returns amid energy transition pressures.

Balance Sheet And Financial Health

Enbridge’s balance sheet carries significant debt (CAD 101.7 billion), offset by CAD 1.8 billion in cash. The debt load reflects its capital-intensive operations, but stable cash flows from regulated assets mitigate refinancing risks. The company’s investment-grade credit rating and diversified revenue streams provide financial flexibility, though leverage remains a focus for management.

Growth Trends And Dividend Policy

Enbridge prioritizes low-risk growth via pipeline expansions and renewable projects, targeting ~5% annual EBITDA growth. Its dividend yield is a key attraction, with a payout of CAD 1.674 per share, supported by predictable cash flows. The company has a 28-year dividend growth streak, appealing to income investors, though payout ratios require monitoring given capex demands.

Valuation And Market Expectations

At a CAD 139.3 billion market cap, Enbridge trades at a premium reflective of its infrastructure moat and dividend reliability. Investors price in steady mid-single-digit growth, balancing energy transition risks with its essential-service positioning. Valuation multiples align with regulated utility peers, with sensitivity to interest rates and decarbonization policies.

Strategic Advantages And Outlook

Enbridge’s strategic advantages include scale, regulatory protections, and a hybrid energy portfolio. Near-term focus includes debt reduction and renewable diversification, while long-term success hinges on balancing fossil fuel decline with clean energy adoption. The outlook remains stable, though regulatory and climate-related headwinds necessitate adaptive capital allocation.

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