As of 2024-12-15, the Intrinsic Value of Emera Inc (EMA.TO) is
67.60 CAD. This EMA.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 54.66 CAD, the upside of Emera Inc is
23.70%.
The range of the Intrinsic Value is 46.95 - 98.82 CAD
67.60 CAD
Intrinsic Value
EMA.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
46.95 - 98.82 |
67.60 |
23.7% |
| DCF (Growth 10y) |
62.62 - 115.94 |
83.89 |
53.5% |
| DCF (EBITDA 5y) |
26.98 - 59.81 |
42.30 |
-22.6% |
| DCF (EBITDA 10y) |
43.02 - 76.94 |
58.71 |
7.4% |
| Fair Value |
35.56 - 35.56 |
35.56 |
-34.95% |
| P/E |
46.57 - 73.45 |
61.51 |
12.5% |
| EV/EBITDA |
50.49 - 108.14 |
68.13 |
24.6% |
| EPV |
243.78 - 294.64 |
269.21 |
392.5% |
| DDM - Stable |
25.81 - 53.67 |
39.74 |
-27.3% |
| DDM - Multi |
52.56 - 81.85 |
63.76 |
16.7% |
EMA.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
16,011.01 |
| Beta |
0.76 |
| Outstanding shares (mil) |
292.92 |
| Enterprise Value (mil) |
34,447.01 |
| Market risk premium |
5.10% |
| Cost of Equity |
5.75% |
| Cost of Debt |
4.36% |
| WACC |
4.71% |