investorscraft@gmail.com

Intrinsic Value of TC Energy Corporation (TRP-PD.TO)

Previous Close$22.95
Intrinsic Value
Upside potential
Previous Close
$22.95

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 is a leading North American energy infrastructure company specializing in natural gas and liquids pipelines, regulated storage, and power generation. Its diversified operations span five segments, including Canadian, U.S., and Mexican natural gas pipelines, as well as a liquids pipeline system and power generation assets. The company’s extensive network of 93,600 kilometers of natural gas pipelines and 4,900 kilometers of liquids pipelines positions it as a critical intermediary between energy producers and end markets, including utilities, industrial users, and export terminals. With regulated and non-regulated storage capacity totaling 650 billion cubic feet, TC Energy provides essential supply stability and flexibility. The company’s power generation portfolio, with 4,600 megawatts of capacity, further diversifies its revenue streams. TC Energy’s market position is reinforced by long-term contracts and regulated tariffs, ensuring predictable cash flows. Its strategic assets, such as connections to key refining hubs and LNG export terminals, enhance its competitive moat in a transitioning energy landscape.

Revenue Profitability And Efficiency

TC Energy reported revenue of CAD 13.77 billion for the period, with net income of CAD 4.7 billion, reflecting stable profitability. Operating cash flow stood at CAD 7.7 billion, underscoring strong cash generation capabilities. Capital expenditures of CAD 6.36 billion highlight the company’s ongoing investment in infrastructure expansion and maintenance, aligning with its long-term growth strategy.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by regulated and contracted cash flows, providing resilience against commodity price volatility. Its capital efficiency is evident in its ability to fund large-scale projects while maintaining disciplined returns. The balance between reinvestment and shareholder returns is managed through a combination of internal cash flows and strategic financing.

Balance Sheet And Financial Health

TC Energy’s balance sheet shows total debt of CAD 59.88 billion, reflecting its capital-intensive operations. Cash and equivalents of CAD 801 million provide limited liquidity, but the company’s stable cash flows and access to capital markets support its financial flexibility. The debt load is manageable given the predictable nature of its revenue streams.

Growth Trends And Dividend Policy

The company has demonstrated consistent growth through infrastructure expansions and acquisitions. Its dividend policy, with a payout of CAD 1.50 per share, reflects a commitment to returning capital to shareholders. Future growth is expected to be driven by organic projects and strategic investments in low-carbon energy solutions.

Valuation And Market Expectations

Market expectations for TC Energy are anchored in its stable cash flows and growth potential in energy infrastructure. The company’s valuation is likely influenced by its ability to execute on large-scale projects and navigate regulatory environments. Investors may weigh its dividend yield against sector peers.

Strategic Advantages And Outlook

TC Energy’s strategic advantages include its extensive asset base, long-term contracts, and regulatory frameworks that ensure steady returns. The outlook remains positive, supported by North America’s energy demand and the company’s focus on sustainable infrastructure. Challenges include regulatory scrutiny and the transition to cleaner energy, but TC Energy is well-positioned to adapt.

Sources

Company description, financial data provided

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