investorscraft@gmail.com

Intrinsic ValueTC Energy Corporation (TRP)

Previous Close$58.67
Intrinsic Value
Upside potential
Previous Close
$58.67

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

TC Energy Corporation operates as a leading energy infrastructure company, primarily focused on natural gas and liquids pipelines, power generation, and storage solutions across North America. The company’s core revenue model is anchored in long-term, fee-based contracts, providing stable cash flows from its extensive pipeline network, which includes critical assets like the Keystone Pipeline and NGTL System. This positions TC Energy as a key facilitator of energy transportation, serving utilities, producers, and end-users with reliable and efficient infrastructure. In the broader sector context, TC Energy benefits from regulatory frameworks that support predictable returns on its capital-intensive projects. Its diversified asset base mitigates regional risks while maintaining a competitive edge in midstream operations. The company’s strategic focus on low-carbon initiatives, such as carbon capture and hydrogen projects, aligns with evolving energy transition trends, enhancing its long-term market positioning. TC Energy’s scale, contractual stability, and commitment to sustainability solidify its role as a vital player in North America’s energy ecosystem.

Revenue Profitability And Efficiency

TC Energy reported revenue of $13.77 billion for FY 2024, with net income of $4.7 billion, reflecting robust profitability. The company’s diluted EPS of $4.43 underscores its earnings strength, supported by $7.7 billion in operating cash flow. Capital expenditures of $6.36 billion highlight ongoing investments in infrastructure, aligning with its growth strategy. These metrics demonstrate efficient capital deployment and stable cash generation.

Earnings Power And Capital Efficiency

TC Energy’s earnings power is evident in its ability to generate substantial operating cash flow, which funds both dividends and growth projects. The company’s capital efficiency is reflected in its disciplined investment approach, prioritizing high-return, regulated assets. With a focus on long-term contracts, TC Energy ensures predictable earnings, reducing volatility and enhancing shareholder returns.

Balance Sheet And Financial Health

TC Energy’s balance sheet shows $801 million in cash and equivalents against total debt of $59.88 billion, indicating a leveraged but manageable position. The company’s ability to service debt is supported by stable cash flows from its infrastructure assets. Prudent financial management and access to capital markets bolster its capacity to meet obligations and fund growth initiatives.

Growth Trends And Dividend Policy

TC Energy maintains a consistent dividend policy, with a dividend per share of $2.574, appealing to income-focused investors. Growth is driven by organic projects and strategic expansions, particularly in low-carbon energy solutions. The company’s focus on sustainable infrastructure aligns with long-term demand trends, supporting steady growth and dividend stability.

Valuation And Market Expectations

TC Energy’s valuation reflects its stable cash flows and strategic positioning in energy infrastructure. Market expectations are anchored in its ability to execute growth projects while maintaining dividend payouts. The company’s focus on energy transition initiatives may enhance its long-term valuation, appealing to ESG-conscious investors.

Strategic Advantages And Outlook

TC Energy’s strategic advantages include its extensive pipeline network, regulatory support, and commitment to sustainability. The outlook remains positive, with growth opportunities in renewable energy and carbon capture. The company’s ability to adapt to energy transition trends positions it well for long-term success, balancing stability with innovation.

Sources

Company filings, investor presentations

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