investorscraft@gmail.com

Intrinsic ValueEnbridge Inc (ENB-PT.TO)

Previous Close$23.50
Intrinsic Value
Upside potential
Previous Close
$23.50

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 model ensures stable cash flows through long-term contracts and regulated assets, reducing exposure to commodity price volatility. Enbridge holds a dominant position in North America’s midstream sector, with strategic pipelines like the Mainline system and a growing renewable energy footprint. The company’s gas distribution segment serves over 3.8 million customers in Ontario and Quebec, reinforcing its role as a key energy provider. Its renewable power generation assets, including wind and solar, align with the global transition toward cleaner energy, positioning Enbridge as a balanced player in both traditional and sustainable energy markets.

Revenue Profitability And Efficiency

Enbridge reported FY revenue of CAD 53.47 billion, with net income of CAD 5.44 billion, reflecting steady profitability despite macroeconomic fluctuations. The company’s operating cash flow of CAD 12.6 billion underscores its ability to generate liquidity, supported by a capital expenditure program of CAD 6.93 billion aimed at maintaining and expanding infrastructure. Its diversified revenue streams and cost-efficient operations contribute to resilient margins.

Earnings Power And Capital Efficiency

Enbridge’s diluted EPS of CAD 2.34 highlights its earnings stability, driven by fee-based contracts and regulated returns. The company’s capital allocation prioritizes high-return projects, including pipeline expansions and renewable energy investments, while maintaining disciplined leverage. Its low beta of 0.18 indicates resilience to market volatility, reinforcing its appeal as a defensive income stock.

Balance Sheet And Financial Health

Enbridge’s balance sheet reflects CAD 1.8 billion in cash against total debt of CAD 101.67 billion, indicating a leveraged but manageable position given its stable cash flows. The company’s debt is primarily tied to long-term infrastructure assets, with a focus on maintaining investment-grade credit ratings. Its strong operating cash flow supports debt servicing and dividend commitments.

Growth Trends And Dividend Policy

Enbridge has consistently grown its dividend, with a current annual payout of CAD 1.58 per share, appealing to income-focused investors. Growth initiatives include expanding renewable energy capacity and modernizing gas distribution networks. The company targets mid-single-digit EBITDA growth annually, balancing reinvestment with shareholder returns.

Valuation And Market Expectations

With a market cap of CAD 137.96 billion, Enbridge trades at a premium reflective of its defensive cash flows and infrastructure moat. Investors value its predictable earnings and dividend yield, though high leverage may temper valuation upside in rising-rate environments.

Strategic Advantages And Outlook

Enbridge’s scale, regulatory advantages, and diversified energy exposure position it well for long-term stability. The company is strategically expanding into renewables while optimizing core assets, aligning with energy transition trends. Near-term challenges include regulatory scrutiny and financing costs, but its entrenched market role supports a favorable outlook.

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