US · EMA
Emera Incorporated
- Sector
- Utilities · Regulated Electric
- Headquarters
- Halifax, NS B3J 1A1
- Website
- emera.com
Price · as of 2025-12-31
$52.99
Market cap 15.7B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $28.40 | -46.4% |
| Intrinsic Value(DCF) | $20.67 | -60.99% |
| Graham-Dodd Method(GD) | $8.30 | -84.34% |
| Graham Formula(GF) | $59.50 | +12.29% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $20.07 | $13.82 | $56.91 | $0.30 | $57.90 |
| 2012 | $19.96 | $12.02 | $10.39 | $1.50 | $10.00 |
| 2013 | $17.64 | $12.14 | $21.10 | $2.80 | $20.70 |
| 2014 | $19.97 | $12.67 | $76.74 | $9.00 | $83.40 |
| 2015 | $22.71 | $12.73 | $14.53 | $15.70 | $7.00 |
| 2016 | $22.59 | $36.01 | $221.91 | $0.00 | $63.20 |
| 2017 | $22.27 | $34.33 | $431.72 | $0.00 | $51.00 |
| 2018 | $25.47 | $21.72 | $404.00 | $0.00 | $29.20 |
| 2019 | $33.26 | $25.01 | $21.97 | $0.00 | $4.20 |
| 2020 | $33.55 | $25.73 | $11.12 | $4.60 | $0.00 |
| 2021 | $39.38 | $27.90 | $9.80 | $0.00 | $19.80 |
| 2022 | $32.91 | $35.42 | $10.68 | $6.60 | $104.20 |
| 2023 | $33.00 | $27.91 | $1.53 | $8.10 | $21.10 |
| 2024 | $40.12 | $29.14 | $2.36 | $2.70 | $5.00 |
| 2025 | $51.34 | $39.65 | $1.92 | $8.30 | $59.50 |
AI valuation
Our deep-learning model estimates Emera Incorporated's (EMA) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $28.40
- Current price
- $52.99
- AI upside
- -46.4%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$20.67
-60.99% upside
Graham-Dodd
$8.30
-84.34% upside
Graham Formula
$59.50
+12.29% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| EMA | Emera Incorporated | $52.99 | 15.7B | -25% | -61% | -84% | +12% | 19.72 | 1.61 | 2.59 | 12.20 | 20.20 | 2.75 | 24.58% | 18.73% | 13.11% | 8.17% | 4.29% | 2.48% | 1.62 | 1.50 | 0.66 | 0.35 | 6.07 | 9766.00% | 1531.00% | 24230.00% | -8.05% | 0.27 | -5.12% | 3.03% | 59.80% | 3.03% | 27.48 | -24.71 | 5.15 | 0.70 |
| CMS | CMS Energy Corporation | $78.07 | 23.92B | -12% | -57% | -81% | -4% | 21.91 | 2.57 | 2.75 | 13.11 | 364.84 | 2.57 | 60.91% | 20.22% | 12.54% | 12.33% | 5.31% | 2.81% | 2.07 | 2.19 | 0.98 | 0.55 | 5.75 | 601.00% | 1363.00% | 14522.00% | -6.77% | 0.63 | -6.09% | 2.83% | 61.90% | 2.83% | 24.20 | -26.30 | 4.89 | 0.89 |
| EVRG | Evergy, Inc. | $83.66 | 19.27B | -22% | -58% | -85% | -57% | 22.63 | 1.89 | 3.27 | 12.73 | — | 2.46 | 32.28% | 25.19% | 14.45% | 8.48% | 5.81% | 2.53% | 1.51 | 2.42 | 0.49 | 0.18 | 5.64 | -343.00% | 165.00% | 11301.00% | -3.88% | 0.55 | -3.03% | 3.17% | 71.70% | 3.17% | 23.32 | -46.26 | 5.87 | 0.82 |
| IDA | IDACORP, Inc. | $143.97 | 7.78B | -23% | -55% | -70% | -69% | 23.97 | 2.17 | 4.28 | 15.22 | 329.55 | 2.17 | 22.14% | 21.88% | 17.84% | 9.39% | 6.08% | 3.27% | 1.03 | 2.36 | 0.93 | 0.49 | 4.68 | 727.00% | -75.00% | 3920.00% | -7.43% | 0.67 | -8.85% | 2.43% | 58.10% | 2.47% | 28.28 | -19.42 | 6.19 | 1.25 |
| LNT | Alliant Energy Corporatio… | $72.34 | 18.6B | -24% | -52% | -81% | -25% | 22.95 | 2.53 | 4.26 | 15.05 | 137.18 | 2.53 | 40.10% | 23.50% | 18.57% | 11.30% | 5.62% | 3.34% | 1.68 | 2.00 | 0.80 | 0.49 | 5.84 | 1673.00% | 957.00% | 2144.00% | -7.07% | 0.55 | -7.21% | 2.80% | 64.30% | 2.80% | 29.64 | -23.12 | 6.96 | 1.11 |
| OGE | OGE Energy Corp. | $49.14 | 10.14B | -34% | -53% | -78% | -20% | 21.13 | 2.00 | 3.05 | 11.48 | 355.88 | 2.00 | 44.18% | 24.52% | 14.44% | 9.79% | 6.45% | 3.35% | 1.14 | 2.96 | 0.78 | 0.42 | 4.16 | 594.00% | 921.00% | -12974.00% | 0.83% | 1.04 | 0.80% | 3.44% | 72.60% | 3.44% | 19.52 | 188.69 | 4.79 | 1.38 |
| PNW | Pinnacle West Capital Cor… | $100.30 | 12B | +4% | -60% | -68% | -38% | 19.52 | 1.71 | 2.25 | 14.02 | — | 1.86 | 25.41% | 20.94% | 11.55% | 8.93% | 4.48% | 2.13% | 2.53 | 2.65 | 0.49 | 0.24 | 8.38 | -363.00% | 420.00% | 2818.00% | -6.81% | 0.57 | -3.84% | 3.51% | 68.60% | 3.51% | 26.71 | -36.45 | 5.59 | 0.69 |
| SBS | Companhia de Saneamento B… | $30.01 | 21.01B | +22% | -50% | -23% | +317% | 4.31 | 1.59 | 1.63 | 4.34 | 2.51 | -7.62 | 54.07% | 42.91% | 26.50% | 40.86% | 21.16% | 19.16% | 0.68 | 8.65 | 0.89 | 0.87 | 1.30 | 17171.00% | 4135.00% | 5517.00% | 12.43% | 0.62 | 14.19% | 0.00% | 0.00% | 0.00% | 5.07 | 10.77 | 2.18 | 2.23 |
| SRE | Sempra | $96.27 | 62.83B | -30% | -56% | -60% | -55% | 30.14 | 1.61 | 4.56 | 706.25 | — | 1.61 | 52.10% | 23.74% | 15.12% | 5.92% | 3.49% | 2.86% | 0.90 | 2.12 | 0.01 | 0.00 | 253.76 | -2828.00% | 575.00% | -23800.00% | 7.31% | 0.21 | 6.55% | 2.57% | 77.40% | 2.66% | 29.96 | 21.35 | 7.11 | 0.78 |
| WTRG | Essential Utilities, Inc. | $39.97 | 11.31B | -22% | -55% | -61% | +43% | 18.24 | 1.64 | 4.54 | 14.29 | 1319.55 | 1.64 | 40.96% | 37.22% | 24.91% | 9.44% | 6.30% | 3.29% | 1.21 | 2.80 | 0.55 | 0.01 | 6.06 | 138.00% | 1862.00% | -2501.00% | -3.73% | 1.32 | -2.89% | 3.32% | 60.60% | 3.34% | 21.20 | -46.54 | 7.89 | 0.80 |
About Emera Incorporated
Emera Incorporated, an energy and services company, invests in generation, transmission, and distribution of electricity in the United States, Canada, Barbados, and the Bahamas. The company operates through Florida Electric Utility, Canadian Electric Utilities, Gas Utilities and Infrastructure, Other Electric Utilities, and Other segments. It is also involved in the purchase, transmission, distribution, and sale of natural gas; and physical energy marketing, trading, and other energy asset management activities. The company was incorporated in 1998 and is headquartered in Halifax, Canada.
- CEO
- Scott Carlyle Balfour
- Employees
- 7.61K
- Beta
- 0.51
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($20.67 ÷ $52.99) − 1 = -60.99% (DCF, example).