EMA.TO
Emera Inc
Price:  
61.38 
CAD
Volume:  
172,974.00
Canada | Electric Utilities
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

EMA.TO Intrinsic Value

9.40 %
Upside

What is the intrinsic value of EMA.TO?

As of 2025-06-16, the Intrinsic Value of Emera Inc (EMA.TO) is 67.16 CAD. This EMA.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 61.38 CAD, the upside of Emera Inc is 9.40%.

The range of the Intrinsic Value is 27.48 - 179.94 CAD

Is EMA.TO undervalued or overvalued?

Based on its market price of 61.38 CAD and our intrinsic valuation, Emera Inc (EMA.TO) is undervalued by 9.40%.

61.38 CAD
Stock Price
67.16 CAD
Intrinsic Value
Intrinsic Value Details

EMA.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 27.48 - 179.94 67.16 9.4%
DCF (Growth 10y) 37.00 - 184.95 75.65 23.2%
DCF (EBITDA 5y) 15.43 - 49.33 32.33 -47.3%
DCF (EBITDA 10y) 24.55 - 59.03 41.42 -32.5%
Fair Value 21.34 - 21.34 21.34 -65.23%
P/E 24.24 - 62.84 43.35 -29.4%
EV/EBITDA 42.97 - 126.88 72.81 18.6%
EPV 224.34 - 276.34 250.34 307.9%
DDM - Stable 35.66 - 114.74 75.20 22.5%
DDM - Multi 17.85 - 41.70 24.67 -59.8%

EMA.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 18,275.28
Beta 0.24
Outstanding shares (mil) 297.74
Enterprise Value (mil) 36,711.28
Market risk premium 5.10%
Cost of Equity 6.35%
Cost of Debt 4.37%
WACC 4.94%