investorscraft@gmail.com

Intrinsic ValueEmera Incorporated (EMA.TO)

Previous Close$67.49
Intrinsic Value
Upside potential
Previous Close
$67.49

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

Emera Incorporated is a diversified energy and services company operating primarily in regulated electric and gas utilities across North America and the Caribbean. The company generates, transmits, and distributes electricity through a mix of coal, natural gas, hydro, wind, solar, and biomass power plants, serving over 1.5 million electric and gas customers. Its operations are segmented into Florida Electric Utility, Canadian Electric Utilities, Other Electric Utilities, Gas Utilities and Infrastructure, and Other segments, reflecting its geographically diversified footprint. Emera’s revenue model is anchored in stable, regulated utility operations, which provide predictable cash flows, supplemented by energy marketing, trading, and asset management services. The company’s strategic pipeline infrastructure, including its liquefied natural gas (LNG) transportation network in the northeastern U.S., enhances its market position by integrating energy supply chains. Emera competes in a sector characterized by high barriers to entry due to regulatory oversight and capital intensity, positioning it as a resilient player in the utilities space. Its focus on transitioning toward cleaner energy sources aligns with broader industry trends, though its reliance on fossil fuels remains a transitional challenge.

Revenue Profitability And Efficiency

Emera reported revenue of CAD 7.2 billion for the period, with net income of CAD 567 million, translating to a diluted EPS of CAD 1.71. The company’s operating cash flow stood at CAD 2.65 billion, though significant capital expenditures (CAD 3.15 billion) reflect ongoing investments in infrastructure and renewable energy transitions. These figures underscore Emera’s ability to generate steady cash flows from its regulated utilities, albeit with high capital intensity.

Earnings Power And Capital Efficiency

Emera’s earnings power is supported by its regulated utility operations, which provide stable returns on invested capital. The company’s capital efficiency is tempered by substantial infrastructure investments, as seen in its negative free cash flow due to high capex. Its diversified asset base and long-term contracts mitigate earnings volatility, though debt levels remain elevated to fund growth initiatives.

Balance Sheet And Financial Health

Emera’s balance sheet shows CAD 196 million in cash and equivalents against total debt of CAD 19.81 billion, indicating a leveraged position typical for capital-intensive utilities. The company’s financial health is underpinned by regulated cash flows, but its high debt load necessitates disciplined capital management to maintain credit ratings and fund dividends.

Growth Trends And Dividend Policy

Emera’s growth is driven by infrastructure modernization and renewable energy investments, though its dividend payout (CAD 2.8925 per share) remains a priority. The company’s dividend policy reflects its commitment to shareholder returns, supported by predictable cash flows, but sustainability depends on balancing capex with debt servicing.

Valuation And Market Expectations

With a market cap of CAD 18.35 billion and a beta of 0.43, Emera is valued as a low-volatility utility stock. Investors likely price in its regulated earnings stability and transition risks, with modest growth expectations given sector dynamics.

Strategic Advantages And Outlook

Emera’s strategic advantages include geographic diversification, regulated revenue streams, and infrastructure criticality. The outlook hinges on successful energy transition execution, regulatory support for rate increases, and debt management. Long-term prospects depend on balancing renewable investments with shareholder returns.

Sources

Company filings, market data

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