investorscraft@gmail.com

Intrinsic ValueEnbridge Inc. (ENB.TO)

Previous Close$66.77
Intrinsic Value
Upside potential
Previous Close
$66.77

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 midstream assets, including extensive crude oil and natural gas pipelines, storage facilities, and utility networks, serving residential, commercial, and industrial customers. Its Liquids Pipelines segment is a key artery for Canadian crude exports, while its Gas Distribution segment dominates Ontario's utility market. Enbridge also invests in renewable energy, with wind, solar, and geothermal assets across North America and Europe, positioning it as a transitional player in the energy sector. The company’s integrated model ensures stable cash flows through regulated and long-term contracted assets, reinforcing its defensive market position. As one of the largest midstream operators, Enbridge benefits from scale, geographic diversification, and strategic partnerships, though it faces regulatory and environmental risks inherent to energy infrastructure.

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 and renewables, aligning with long-term growth and decarbonization goals. The company’s fee-based revenue structure provides stability amid commodity price volatility.

Earnings Power And Capital Efficiency

Diluted EPS of CAD 2.34 demonstrates Enbridge’s earnings resilience, supported by regulated tariffs and contracted cash flows. The company’s capital efficiency is evident in its ability to fund growth while maintaining dividends, though its high debt load (CAD 101.7 billion) necessitates careful balance sheet management. Return on invested capital is tempered by the capital-intensive nature of midstream operations.

Balance Sheet And Financial Health

Enbridge’s balance sheet reflects CAD 1.8 billion in cash against CAD 101.7 billion in total debt, indicating significant leverage. However, its cash flow coverage and investment-grade credit profile mitigate liquidity risks. The debt is primarily tied to long-lived assets, with maturities staggered to align with cash flow generation. Asset monetization and hybrid financing have been used to optimize the capital structure.

Growth Trends And Dividend Policy

Enbridge has consistently grown its dividend, with a current yield of ~7.5% (CAD 3.715 per share). Growth is driven by organic projects like pipeline expansions and renewable investments, supplemented by accretive acquisitions. The company targets 5% annual dividend growth, supported by visible cash flow growth and a payout ratio within its 60–70% target range.

Valuation And Market Expectations

At a market cap of CAD 137.9 billion, Enbridge trades at a premium to pure-play midstream peers, reflecting its diversified cash flows and defensive profile. Investors price in stable returns from its regulated assets, though concerns around energy transition and debt levels may weigh on valuation multiples. The beta of 0.89 indicates lower volatility than the broader market.

Strategic Advantages And Outlook

Enbridge’s strategic advantages include its irreplaceable infrastructure, scale, and regulatory moats. The company is well-positioned to capitalize on North American energy demand while pivoting toward renewables. Challenges include regulatory scrutiny and the pace of energy transition. Management’s focus on deleveraging and disciplined capital allocation should sustain long-term shareholder returns.

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