Previous Close | $47.21 |
Intrinsic Value | $1.80 |
Upside potential | -96% |
Data is not available at this time.
Fortis Inc. is a leading North American utility company, operating in the regulated electric and gas distribution sectors. The company serves over 3.4 million customers across Canada, the U.S., and the Caribbean, with a diversified portfolio of transmission and distribution assets. Its revenue model is anchored in long-term, rate-regulated contracts, ensuring stable cash flows and predictable earnings. Fortis benefits from low demand elasticity, as utilities are essential services, and its geographic diversification mitigates regional risks. The company holds a strong market position, supported by its scale, regulatory frameworks, and strategic infrastructure investments. Fortis focuses on modernizing grids, integrating renewable energy, and maintaining high reliability standards, aligning with broader decarbonization trends. Its disciplined capital allocation and operational efficiency reinforce its reputation as a low-risk, high-quality utility player in a capital-intensive industry.
Fortis reported revenue of $11.5 billion for FY 2024, with net income of $1.68 billion, reflecting a steady performance in its regulated operations. Diluted EPS stood at $3.24, demonstrating consistent profitability. Operating cash flow was robust at $3.88 billion, though capital expenditures of $5.01 billion highlight the company's heavy reinvestment needs. The utility's asset-heavy model demands ongoing infrastructure spending, but regulated returns ensure stable margins.
The company’s earnings power is underpinned by its regulated asset base, which generates predictable returns. Fortis maintains disciplined capital allocation, prioritizing rate-base growth and grid modernization. Its capital efficiency is evident in its ability to fund large-scale projects while sustaining dividends, though high debt levels ($33.7 billion) necessitate careful liquidity management. Operating cash flow covers interest obligations, supporting investment-grade credit metrics.
Fortis’s balance sheet reflects its capital-intensive nature, with total debt of $33.7 billion and cash reserves of $220 million. The debt load is manageable given the stable cash flows from regulated operations, but leverage remains elevated. The company’s credit profile benefits from its utility-sector resilience, though investors should monitor debt maturities and refinancing risks in a rising-rate environment.
Fortis has a long-term growth strategy centered on rate-base expansion, targeting a 6% annual increase through 2028. The company has a strong dividend track record, with a current payout of $1.72 per share, supported by earnings stability. Dividend growth is expected to align with earnings, offering investors a reliable income stream. Regulatory approvals and execution of capital projects are key to sustaining this trajectory.
The market values Fortis as a low-beta, defensive stock, with its valuation reflecting steady cash flows and dividend reliability. Trading at a P/E multiple derived from its $3.24 EPS, the stock appeals to income-focused investors. Expectations are tied to execution of its $25 billion capital plan, which aims to drive future earnings growth without compromising financial flexibility.
Fortis’s strategic advantages include its regulated monopoly positions, geographic diversification, and focus on decarbonization. The outlook remains stable, with growth hinging on regulatory support for infrastructure investments. Risks include interest rate volatility and regulatory delays, but the company’s conservative approach and essential-service profile provide resilience. Long-term investors can expect modest growth and dependable dividends.
Company filings (10-K), investor presentations, Bloomberg
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |