As of 2025-07-01, the Intrinsic Value of Emera Inc (EMA.TO) is 74.04 CAD. This EMA.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 61.59 CAD, the upside of Emera Inc is 20.20%.
The range of the Intrinsic Value is 29.15 - 219.76 CAD
Based on its market price of 61.59 CAD and our intrinsic valuation, Emera Inc (EMA.TO) is undervalued by 20.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 29.15 - 219.76 | 74.04 | 20.2% |
| DCF (Growth 10y) | 38.88 - 225.50 | 82.99 | 34.8% |
| DCF (EBITDA 5y) | 14.93 - 50.10 | 31.63 | -48.6% |
| DCF (EBITDA 10y) | 24.40 - 60.93 | 41.47 | -32.7% |
| Fair Value | 21.34 - 21.34 | 21.34 | -65.35% |
| P/E | 24.24 - 63.09 | 43.38 | -29.6% |
| EV/EBITDA | 43.82 - 126.37 | 71.90 | 16.7% |
| EPV | 228.56 - 293.15 | 260.86 | 323.5% |
| DDM - Stable | 36.65 - 140.08 | 88.37 | 43.5% |
| DDM - Multi | 18.36 - 50.98 | 26.59 | -56.8% |
| Market Cap (mil) | 18,337.81 |
| Beta | -0.20 |
| Outstanding shares (mil) | 297.74 |
| Enterprise Value (mil) | 36,773.80 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.04% |
| Cost of Debt | 4.37% |
| WACC | 4.80% |