investorscraft@gmail.com

Intrinsic ValueTC Energy Corporation (TRP.TO)

Previous Close$79.84
Intrinsic Value
Upside potential
Previous Close
$79.84

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, storage, and power generation. Its diversified operations span Canada, the U.S., and Mexico, with a vast 93,300 km natural gas pipeline network and 4,900 km liquids pipeline system. The company serves critical demand hubs, including local distributors, power plants, and LNG terminals, leveraging its regulated and contracted revenue streams for stability. TC Energy holds a dominant position in midstream energy logistics, supported by long-term take-or-pay contracts that insulate it from commodity price volatility. Its power segment, with 4,300 MW of capacity, further diversifies earnings. The company’s strategic assets, such as its 535 billion cubic feet of regulated storage, enhance its role as a backbone for North American energy security. Competitive advantages include scale, regulatory expertise, and entrenched customer relationships, though it faces scrutiny over environmental and regulatory risks inherent to large-scale infrastructure projects.

Revenue Profitability And Efficiency

TC Energy reported FY revenue of CAD 13.77 billion, with net income of CAD 4.7 billion, reflecting robust profitability. Diluted EPS stood at CAD 4.43, supported by stable cash flows from regulated and contracted assets. Operating cash flow of CAD 7.7 billion underscores efficient operations, though capital expenditures of CAD 6.36 billion highlight ongoing investments in growth and maintenance. The company’s asset-heavy model demands disciplined capital allocation.

Earnings Power And Capital Efficiency

The company’s earnings are underpinned by long-term contracts and regulated returns, ensuring predictable cash flows. However, high debt (CAD 59.88 billion) and interest costs weigh on capital efficiency. ROIC metrics are pressured by substantial infrastructure investments, though these are expected to yield steady returns over time given the essential nature of its assets.

Balance Sheet And Financial Health

TC Energy’s balance sheet reflects CAD 59.88 billion in total debt against CAD 801 million in cash, indicating leverage risks. The debt load is manageable given stable cash flows but requires prudent refinancing. The company’s investment-grade credit rating and diversified asset base provide resilience, though environmental liabilities and project delays could strain liquidity.

Growth Trends And Dividend Policy

Growth is driven by organic projects like pipeline expansions and renewable energy initiatives. The dividend (CAD 3.40/share) is a key attraction, with a payout ratio aligned with cash flow sustainability. Future dividend growth may moderate as the company prioritizes debt reduction and funding its CAD 30+ billion capital program.

Valuation And Market Expectations

At a CAD 71.95 billion market cap, TC Energy trades at a premium to peers, reflecting its infrastructure moat and dividend appeal. The beta of 0.963 suggests lower volatility than the broader market, aligning with its defensive profile. Investors likely price in steady growth from decarbonization-linked investments and gas demand resilience.

Strategic Advantages And Outlook

TC Energy’s scale, regulatory expertise, and contracted revenue provide durable advantages. The focus on low-carbon initiatives (e.g., hydrogen-ready pipelines) aligns with energy transition trends. Near-term risks include cost overruns and permitting delays, but long-term demand for gas infrastructure supports a stable outlook.

Sources

Company filings, TSX disclosures, Bloomberg

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