Valuation Enbridge Inc.

Equities

Market Closed - Toronto S.E. Other stock markets 21:17:25 13/09/2024 BST			5-day change	1st Jan Change
55.37 ^CAD	+0.71%		+1.06%	+16.08%

09-10	Enbridge pulls staff from offshore platforms as Storm Francine advances	RE
09-03	Trans Mountain oil pipeline expansion pushes rivals to cut rates, for now	RE

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	104,495	82,447	100,109	107,153	101,390	120,564	-	-
Change	-	-21.1%	21.42%	7.04%	-5.38%	18.91%	-	-
Enterprise Value (EV) ¹	168,810	148,892	175,463	187,272	176,688	218,206	220,032	221,043
Change	-	-11.8%	17.85%	6.73%	-5.65%	23.5%	0.84%	0.46%
P/E ratio	19.6x	27.5x	17.2x	41.3x	16.8x	19.4x	18.5x	17.5x
PBR	1.58x	1.34x	1.64x	1.79x	1.65x	1.96x	2.02x	2.06x
PEG	-	-0.6x	0.2x	-0.7x	0x	33.8x	3.77x	2.97x
Capitalization / Revenue	2.09x	2.11x	2.13x	2.01x	2.32x	3.06x	3.17x	2.88x
EV / Revenue	3.37x	3.81x	3.73x	3.51x	4.05x	5.54x	5.78x	5.28x
EV / EBITDA	12.7x	11.2x	12.5x	12.1x	10.7x	12x	11.4x	11x
EV / EBIT	17.1x	15.6x	17.3x	16.9x	15.1x	16.7x	16x	15.3x
EV / FCF	43.2x	34x	122x	28.4x	18.5x	31.8x	36.3x	29.3x
FCF Yield	2.31%	2.94%	0.82%	3.52%	5.4%	3.15%	2.75%	3.42%
Dividend per Share ²	2.952	3.24	3.34	3.44	3.55	3.667	3.774	3.885
Rate of return	5.72%	7.96%	6.76%	6.5%	7.44%	6.62%	6.82%	7.02%
EPS ²	2.64	1.48	2.87	1.28	2.84	2.856	2.997	3.173
Distribution rate	112%	219%	116%	269%	125%	128%	126%	122%
Net sales ¹	50,069	39,087	47,071	53,309	43,649	39,413	38,053	41,839
EBITDA ¹	13,271	13,273	14,001	15,531	16,454	18,241	19,316	20,152
EBIT ¹	9,880	9,561	10,149	11,104	11,692	13,077	13,759	14,485
Net income ¹	5,322	2,983	5,816	2,589	5,839	6,295	6,616	7,259
Net Debt ¹	64,315	66,445	75,354	80,119	75,298	97,642	99,468	100,479
Reference price ²	51.63	40.71	49.41	52.92	47.70	55.37	55.37	55.37
Nbr of stocks (in thousands)	2,023,912	2,025,219	2,026,085	2,024,819	2,125,574	2,177,420	-	-
Announcement Date	14/02/20	12/02/21	11/02/22	10/02/23	09/02/24	-	-	-

¹CAD in Million²CAD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
ENBRIDGE INC.	19.39x	5.54x	11.96x	+6.62%	88.77B
ENTERPRISE PRODUCTS PARTNERS L.P.	10.96x	1.66x	9.55x	+7.11%	64.28B
WILLIAMS COMPANIES	25.45x	7.85x	11.5x	+4.23%	54.89B
ONEOK, INC..	18.01x	3.23x	11.98x	+4.36%	53.37B
TC ENERGY CORPORATION	15.27x	7.65x	11.1x	+6.07%	48.33B
KINDER MORGAN, INC.	17.36x	4.92x	9.84x	+5.44%	46.92B
MPLX LP	10.41x	5.36x	9.59x	+8.08%	44.68B
TARGA RESOURCES CORP.	26.26x	2.46x	11.56x	+2.02%	32.47B
CHENIERE ENERGY PARTNERS, L.P.	10.93x	4.27x	10.45x	+6.66%	23.63B
PEMBINA PIPELINE CORPORATION	16.96x	5.96x	10.97x	+4.89%	23.97B
Average	17.10x	4.89x	10.85x	+5.55%	48.13B
Weighted average by Cap.	17.28x	4.91x	10.93x	+5.73%