FTS.TO
Fortis Inc
Price:  
65.90 
CAD
Volume:  
288,733.00
Canada | Electric Utilities
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

FTS.TO Intrinsic Value

15.40 %
Upside

What is the intrinsic value of FTS.TO?

As of 2025-05-18, the Intrinsic Value of Fortis Inc (FTS.TO) is 76.05 CAD. This FTS.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 65.90 CAD, the upside of Fortis Inc is 15.40%.

The range of the Intrinsic Value is 42.90 - 141.06 CAD

Is FTS.TO undervalued or overvalued?

Based on its market price of 65.90 CAD and our intrinsic valuation, Fortis Inc (FTS.TO) is undervalued by 15.40%.

65.90 CAD
Stock Price
76.05 CAD
Intrinsic Value
Intrinsic Value Details

FTS.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 42.90 - 141.06 76.05 15.4%
DCF (Growth 10y) 51.72 - 150.79 85.33 29.5%
DCF (EBITDA 5y) 28.58 - 81.67 42.64 -35.3%
DCF (EBITDA 10y) 43.67 - 104.27 61.16 -7.2%
Fair Value 16.75 - 16.75 16.75 -74.59%
P/E 72.01 - 94.49 83.74 27.1%
EV/EBITDA (9.85) - 66.54 32.02 -51.4%
EPV 55.94 - 108.17 82.05 24.5%
DDM - Stable 34.39 - 74.57 54.48 -17.3%
DDM - Multi 50.22 - 83.32 62.55 -5.1%

FTS.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 33,057.42
Beta 0.20
Outstanding shares (mil) 501.63
Enterprise Value (mil) 66,492.41
Market risk premium 5.10%
Cost of Equity 6.43%
Cost of Debt 5.50%
WACC 5.52%