Enbridge Inc. (ENB) DCF Valuation

Enbridge Inc. (ENB) DCF Valoración

CA | Energy | Oil & Gas Midstream | NYSE
Enbridge Inc. (ENB) DCF Valuation

Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets

Diseño Profesional: Plantillas Confiables Y Estándares De La Industria

Predeterminadas Para Un Uso Rápido Y Eficiente

Compatible con MAC / PC, completamente desbloqueado

No Se Necesita Experiencia; Fáciles De Seguir

Enbridge Inc. (ENB) Bundle

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

TOTAL:

Ingementista para su precisión, nuestra calculadora DCF Enbridge Inc. (ENB) le permite evaluar la valoración de Enbridge Inc. utilizando datos financieros del mundo real, al tiempo que ofrece una flexibilidad completa para modificar todos los parámetros esenciales para mejorar las proyecciones.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020		 AY2
2021		 AY3
2022		 AY4
2023		 AY5
2024		 FY1
2025		 FY2
2026		 FY3
2027		 FY4
2028		 FY5
2029
Revenue 28,195.8 33,955.1 38,455.0 31,486.7 38,573.3 42,244.0 46,264.0 50,666.5 55,488.0 60,768.4
Revenue Growth, % 0 20.43 13.25 -18.12 22.51 9.52 9.52 9.52 9.52 9.52
EBITDA 6,731.7 8,859.0 7,106.1 11,768.3 12,167.2 11,605.5 12,709.9 13,919.4 15,244.0 16,694.6
EBITDA, % 23.87 26.09 18.48 37.38 31.54 27.47 27.47 27.47 27.47 27.47
Depreciation 2,677.7 2,778.7 3,114.1 3,327.6 3,727.3 3,887.2 4,257.2 4,662.3 5,105.9 5,591.8
Depreciation, % 9.5 8.18 8.1 10.57 9.66 9.2 9.2 9.2 9.2 9.2
EBIT 4,054.0 6,080.3 3,992.0 8,440.6 8,439.9 7,718.3 8,452.7 9,257.1 10,138.0 11,102.8
EBIT, % 14.38 17.91 10.38 26.81 21.88 18.27 18.27 18.27 18.27 18.27
Total Cash 326.1 206.3 621.1 4,256.7 1,300.6 1,712.6 1,875.6 2,054.0 2,249.5 2,463.6
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 3,607.5 4,458.7 5,313.5 3,492.8 5,327.2
Account Receivables, % 12.79 13.13 13.82 11.09 13.81
Inventories 1,108.0 1,204.7 1,626.7 1,066.9 1,073.4 1,510.5 1,654.3 1,811.7 1,984.1 2,172.9
Inventories, % 3.93 3.55 4.23 3.39 2.78 3.58 3.58 3.58 3.58 3.58
Accounts Payable 2,522.6 3,224.5 4,452.2 3,107.6 5,092.8 4,485.7 4,912.6 5,380.1 5,892.1 6,452.8
Accounts Payable, % 8.95 9.5 11.58 9.87 13.2 10.62 10.62 10.62 10.62 10.62
Capital Expenditure -4,054.0 -5,838.0 -3,477.7 -3,517.4 -4,999.0 -5,470.2 -5,990.8 -6,560.9 -7,185.2 -7,869.0
Capital Expenditure, % -14.38 -17.19 -9.04 -11.17 -12.96 -12.95 -12.95 -12.95 -12.95 -12.95
Tax Rate, % 25.46 25.46 25.46 25.46 25.46 25.46 25.46 25.46 25.46 25.46
EBITAT 3,253.9 4,868.8 2,639.4 6,632.3 6,291.5 5,859.3 6,416.9 7,027.5 7,696.3 8,428.7
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -315.4 1,563.6 2,226.7 7,478.5 5,164.0 3,097.5 4,446.6 4,869.8 5,333.2 5,840.7
WACC, % 6.07 6.06 5.8 6.04 5.96 5.98 5.98 5.98 5.98 5.98
PV UFCF
SUM PV UFCF 19,566.4
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 5,958
Terminal Value 149,519
Present Terminal Value 111,811
Enterprise Value 131,378
Net Debt 72,042
Equity Value 59,336
Diluted Shares Outstanding, MM 2,158
Equity Value Per Share 27.50

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.


Disclaimer

All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.

We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.

All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.

No products were found matching.