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 41,306 - -
Change - -9.83% 2.32% 12% 20.02% 15.4% - -
Enterprise Value (EV) 1 54,645 54,815 55,991 62,915 69,708 78,119 80,495 81,943
Change - 0.31% 2.15% 12.37% 10.8% 12.07% 3.04% 1.8%
P/E 23.4x 19.5x 17.6x 18.4x 21x 22.3x 21x 19.7x
PBR 1.5x 1.24x 1.24x 1.25x 1.52x 1.7x 1.64x 1.58x
PEG - 2.99x 1.5x 4.07x 4.25x 3.24x 3.26x 2.94x
Capitalization / Revenue 3.05x 2.36x 2.31x 2.59x 2.94x 3.14x 2.94x 2.79x
EV / Revenue 5.78x 4.96x 4.86x 5.47x 5.73x 5.94x 5.74x 5.53x
EV / EBITDA 13.8x 12.4x 11.5x 12.1x 12.6x 12.7x 12.2x 11.3x
EV / EBIT 22.1x 20x 18.2x 19.1x 20x 20.6x 19.4x 17.9x
EV / FCF -114x -69.3x -89.7x -47.1x -32.1x 291x -307x 219x
FCF Yield -0.88% -1.44% -1.11% -2.12% -3.12% 0.34% -0.33% 0.46%
Dividend per Share 2 2.05 2.17 2.29 2.39 2.49 2.592 2.703 2.824
Rate of return 3.36% 4.01% 4.2% 4% 3.49% 3.19% 3.33% 3.48%
EPS 2 2.61 2.78 3.1 3.24 3.4 3.634 3.868 4.128
Distribution rate 78.5% 78.1% 73.9% 73.8% 73.2% 71.3% 69.9% 68.4%
Net sales 1 9,448 11,043 11,517 11,508 12,170 13,158 14,032 14,815
EBITDA 1 3,974 4,408 4,857 5,219 5,549 6,139 6,610 7,249
EBIT 1 2,469 2,740 3,084 3,292 3,492 3,793 4,159 4,581
Net income 1 1,231 1,330 1,506 1,606 1,714 1,869 1,974 2,195
Net Debt 1 25,784 28,792 29,364 33,092 33,914 36,813 39,189 40,637
Reference price 2 61.03 54.18 54.51 59.73 71.36 81.13 81.13 81.13
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.($)
22.29x5.84x12.52x3.2% 28.53B
27.19x4.5x32.86x0.24% 220B
20.07x9.05x15.95x3.03% 172B
20.92x4.36x11.9x3.34% 158B
20.28x11.32x14.82x3.45% 109B
21.17x5.98x13.13x3.24% 108B
12.6x1.86x6.58x5.62% 102B
18.56x5.65x11.37x3.47% 97.77B
20.56x3.24x13.45x0.67% 95.93B
20.36x5.15x12.52x2.93% 69.35B
Average 20.40x 5.69x 14.51x 2.92% 116.12B
Weighted average by Cap. 20.99x 5.76x 16.53x 2.67%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Fortis Inc.

Historical PBR trend

Valuation ratios - PBR - Fortis Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Fortis Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Fortis Inc.


Year-on-year evolution of the Yield

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