As of 2024-10-13, the Intrinsic Value of Fortis Inc (FTS.TO) is
68.05 CAD. This FTS.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 59.74 CAD, the upside of Fortis Inc is
13.90%.
The range of the Intrinsic Value is 37.34 - 128.46 CAD
68.05 CAD
Intrinsic Value
FTS.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
37.34 - 128.46 |
68.05 |
13.9% |
| DCF (Growth 10y) |
54.16 - 155.05 |
88.28 |
47.8% |
| DCF (EBITDA 5y) |
26.85 - 49.08 |
33.57 |
-43.8% |
| DCF (EBITDA 10y) |
46.20 - 77.79 |
57.06 |
-4.5% |
| Fair Value |
28.93 - 28.93 |
28.93 |
-51.58% |
| P/E |
60.16 - 80.12 |
68.10 |
14.0% |
| EV/EBITDA |
(5.57) - 67.40 |
28.30 |
-52.6% |
| EPV |
61.26 - 112.24 |
86.75 |
45.2% |
| DDM - Stable |
35.21 - 80.28 |
57.75 |
-3.3% |
| DDM - Multi |
51.22 - 89.44 |
65.01 |
8.8% |
FTS.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
29,583.25 |
| Beta |
0.23 |
| Outstanding shares (mil) |
495.20 |
| Enterprise Value (mil) |
60,729.25 |
| Market risk premium |
5.10% |
| Cost of Equity |
6.13% |
| Cost of Debt |
5.25% |
| WACC |
5.30% |