FTS.TO
Fortis Inc
Price:  
54.46 
CAD
Volume:  
164,910.00
Canada | Electric Utilities
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

FTS.TO Intrinsic Value

%
Upside

As of 2024-07-16, the Intrinsic Value of Fortis Inc (FTS.TO) is 64.86 CAD. This FTS.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 54.46 CAD, the upside of Fortis Inc is %.

The range of the Intrinsic Value is 24.57 - 191.67 CAD

54.46 CAD
Stock Price
64.86 CAD
Intrinsic Value
Intrinsic Value Details

FTS.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 24.57 - 191.67 64.86 19.1%
DCF (Growth 10y) 40.94 - 223.76 85.36 56.7%
DCF (EBITDA 5y) 18.56 - 47.28 23.38 -57.1%
DCF (EBITDA 10y) 32.34 - 69.90 41.43 -23.9%
Fair Value 28.38 - 28.38 28.38 -47.89%
P/E 54.03 - 70.67 60.58 11.2%
EV/EBITDA (9.84) - 56.07 21.74 -60.1%
EPV 43.77 - 92.76 68.27 25.4%
DDM - Stable 29.03 - 81.41 55.22 1.4%
DDM - Multi 41.59 - 86.70 55.80 2.5%

FTS.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 26,848.78
Beta 0.59
Outstanding shares (mil) 493.00
Enterprise Value (mil) 57,231.78
Market risk premium 5.10%
Cost of Equity 7.70%
Cost of Debt 5.64%
WACC 6.17%