Company Valuation: Fortis Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 28,861 26,023 26,627 29,823 35,794 40,629 - -
Change - -9.83% 2.32% 12% 20.02% 13.51% - -
Enterprise Value (EV) 1 54,645 54,815 55,991 62,915 69,708 77,265 80,126 81,702
Change - 0.31% 2.15% 12.37% 10.8% 10.84% 3.7% 1.97%
P/E 23.4x 19.5x 17.6x 18.4x 21x 22x 20.7x 19.4x
PBR 1.5x 1.24x 1.24x 1.25x 1.52x 1.78x 1.61x 1.56x
PEG - 2.99x 1.5x 4.07x 4.25x 3.27x 3.29x 2.84x
Capitalization / Revenue 3.05x 2.36x 2.31x 2.59x 2.94x 2.98x 2.92x 2.78x
EV / Revenue 5.78x 4.96x 4.86x 5.47x 5.73x 5.67x 5.76x 5.6x
EV / EBITDA 13.8x 12.4x 11.5x 12.1x 12.6x 12.2x 12.2x 11.4x
EV / EBIT 22.1x 20x 18.2x 19.1x 20x 20.3x 19.2x 17.9x
EV / FCF -114x -69.3x -89.7x -47.1x -32.1x -109x -328x 221x
FCF Yield -0.88% -1.44% -1.11% -2.12% -3.12% -0.91% -0.3% 0.45%
Dividend per Share 2 2.05 2.17 2.29 2.39 2.49 2.597 2.708 2.832
Rate of return 3.36% 4.01% 4.2% 4% 3.49% 3.25% 3.39% 3.55%
EPS 2 2.61 2.78 3.1 3.24 3.4 3.629 3.857 4.121
Distribution rate 78.5% 78.1% 73.9% 73.8% 73.2% 71.6% 70.2% 68.7%
Net sales 1 9,448 11,043 11,517 11,508 12,170 13,637 13,904 14,591
EBITDA 1 3,974 4,408 4,857 5,219 5,549 6,325 6,553 7,184
EBIT 1 2,469 2,740 3,084 3,292 3,492 3,815 4,179 4,554
Net income 1 1,231 1,330 1,506 1,606 1,714 1,860 2,002 2,177
Net Debt 1 25,784 28,792 29,364 33,092 33,914 36,636 39,497 41,073
Reference price 2 61.03 54.18 54.51 59.73 71.36 79.80 79.80 79.80
Nbr of stocks (in thousands) 472,893 480,308 488,477 499,301 501,595 509,133 - -
Announcement Date 2/11/22 2/10/23 2/9/24 2/14/25 2/12/26 - - -
1CAD in Million2CAD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
21.99x5.67x12.22x3.26% 28.96B
32.19x5.45x39.63x0.2% 264B
21.59x9.15x15.6x2.84% 181B
20.31x4.2x11.56x3.52% 154B
13.47x1.93x6.89x5.24% 113B
21.19x6.03x13.31x3.2% 109B
18.56x5.64x11.34x3.49% 97.78B
21.04x3.26x12.98x0.65% 93.83B
19.93x5.21x12.31x3% 69.6B
19.23x6.49x13.33x3.86% 60.84B
Average 20.95x 5.30x 14.92x 2.93% 117.2B
Weighted average by Cap. 22.48x 5.46x 18.46x 2.55%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. FTS Stock
  4. Valuation Fortis Inc.