Previous Close | $22.95 |
Intrinsic Value | $8,636.27 |
Upside potential | +37,531% |
Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
Company description, financial data provided
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 |