Enbridge Inc. (ENB) DCF Valuation

Enbridge Inc. (ENB) DCF Valuation
  • ✓ Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas
  • ✓ Design Profissional: Modelos Confiáveis ​​E Padrão Da Indústria
  • ✓ Pré-Construídos Para Uso Rápido E Eficiente
  • ✓ Não É Necessária Experiência; Fácil De Seguir

Enbridge Inc. (ENB) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Engineered for accuracy, our Enbridge Inc. (ENB) DCF Calculator empowers you to evaluate Enbridge Inc. valuation using real-world financial data, while offering complete flexibility to modify all essential parameters for improved projections.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 34,756.9 27,133.4 32,675.7 37,006.0 30,300.2 29,817.3 29,342.0 28,874.3 28,414.0 27,961.1
Revenue Growth, % 0 -21.93 20.43 13.25 -18.12 -1.59 -1.59 -1.59 -1.59 -1.59
EBITDA 8,450.9 6,478.1 8,525.2 6,838.4 11,349.1 7,765.3 7,641.5 7,519.7 7,399.8 7,281.9
EBITDA, % 24.31 23.87 26.09 18.48 37.46 26.04 26.04 26.04 26.04 26.04
Depreciation 2,354.0 2,576.8 2,674.0 2,996.8 3,202.2 2,571.4 2,530.4 2,490.1 2,450.4 2,411.3
Depreciation, % 6.77 9.5 8.18 8.1 10.57 8.62 8.62 8.62 8.62 8.62
EBIT 6,097.0 3,901.3 5,851.2 3,841.6 8,146.9 5,193.9 5,111.1 5,029.6 4,949.4 4,870.6
EBIT, % 17.54 14.38 17.91 10.38 26.89 17.42 17.42 17.42 17.42 17.42
Total Cash 449.8 313.8 198.5 597.7 4,096.4 1,084.9 1,067.6 1,050.6 1,033.8 1,017.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 4,528.1 3,471.6 4,290.7 5,113.3 3,361.2
Account Receivables, % 13.03 12.79 13.13 13.82 11.09
Inventories 901.7 1,066.3 1,159.3 1,565.4 1,026.7 1,055.0 1,038.1 1,021.6 1,005.3 989.3
Inventories, % 2.59 3.93 3.55 4.23 3.39 3.54 3.54 3.54 3.54 3.54
Accounts Payable 3,148.8 2,427.5 3,103.0 4,284.5 2,990.5 2,919.1 2,872.6 2,826.8 2,781.7 2,737.4
Accounts Payable, % 9.06 8.95 9.5 11.58 9.87 9.79 9.79 9.79 9.79 9.79
Capital Expenditure -3,951.3 -3,901.3 -5,618.0 -3,346.6 -3,384.8 -3,766.2 -3,706.1 -3,647.1 -3,588.9 -3,531.7
Capital Expenditure, % -11.37 -14.38 -17.19 -9.04 -11.17 -12.63 -12.63 -12.63 -12.63 -12.63
Tax Rate, % 21.42 21.42 21.42 21.42 21.42 21.42 21.42 21.42 21.42 21.42
EBITAT 4,616.2 3,131.3 4,685.4 2,539.9 6,401.5 3,955.1 3,892.0 3,830.0 3,768.9 3,708.9
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 737.8 1,977.5 1,504.7 2,142.8 7,215.8 2,213.3 2,747.3 2,703.5 2,660.4 2,618.0
WACC, % 6.69 6.78 6.78 6.52 6.75 6.7 6.7 6.7 6.7 6.7
PV UFCF
SUM PV UFCF 10,657.7
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 2,670
Terminal Value 56,782
Present Terminal Value 41,052
Enterprise Value 51,710
Net Debt 52,270
Equity Value -561
Diluted Shares Outstanding, MM 2,058
Equity Value Per Share -0.27

What You Will Get

  • Editable Forecast Inputs: Easily modify assumptions (growth %, margins, WACC) to explore various scenarios.
  • Real-World Data: Enbridge Inc.'s (ENB) financial data pre-filled to kickstart your analysis.
  • Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value for you.
  • Customizable and Professional: A sleek Excel model that adjusts to your valuation requirements.
  • Built for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.

Key Features

  • Comprehensive Data: Enbridge’s historical financial statements and pre-filled forecasts.
  • Customizable Inputs: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
  • Real-Time Insights: Watch Enbridge’s intrinsic value update instantly.
  • Visual Performance Metrics: Dashboard charts illustrate valuation results and essential metrics.
  • Designed for Precision: A professional-grade tool for analysts, investors, and finance professionals.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review Enbridge Inc.'s (ENB) pre-filled financial data and forecasts.
  3. Step 3: Modify critical inputs like revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Watch the DCF model update instantly as you tweak assumptions.
  5. Step 5: Analyze the outputs and use the results for investment decisions.

Why Choose This Calculator for Enbridge Inc. (ENB)?

  • Accurate Data: Utilize real Enbridge financials for dependable valuation outcomes.
  • Customizable: Modify essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
  • Time-Saving: Pre-configured calculations streamline the process, eliminating the need to start from scratch.
  • Professional-Grade Tool: Tailored for investors, analysts, and consultants in the energy sector.
  • User-Friendly: An intuitive design and clear instructions make it accessible for all users.

Who Should Use Enbridge Inc. (ENB)?

  • Investors: Gain insights into energy sector investments with a reliable analysis tool.
  • Financial Analysts: Streamline your evaluations with a comprehensive model tailored for Enbridge Inc. (ENB).
  • Consultants: Effortlessly modify the framework for client strategies or presentations focused on Enbridge Inc. (ENB).
  • Energy Enthusiasts: Enhance your knowledge of the energy market through practical case studies.
  • Educators and Students: Utilize it as a hands-on resource in energy finance and investment courses.

What the Template Contains

  • Pre-Filled DCF Model: Enbridge Inc.’s (ENB) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Enbridge Inc.’s (ENB) profitability, leverage, and efficiency.
  • Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
  • Financial Statements: Annual and quarterly reports to support detailed analysis.
  • Interactive Dashboard: Easily visualize key valuation metrics and results.

No products were found matching.