Discounted Cash Flow
Emera Inc. Foreign
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
| Dividends | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $3.1b | $184.6m | $15.9m | 6.0% | $1.33 |
| 2017 | $4.5b (45.6%) | $192.5m (4.3%) | $-243.2m (-1627.3%) | 4.3% (-28.3%) | $1.25 (-6.0%) |
| 2018 | $4.7b (4.8%) | $513.6m (166.8%) | $-341.6m (-40.5%) | 10.9% (154.6%) | $3.05 (144.0%) |
| 2019 | $4.4b (-6.3%) | $479.7m (-6.6%) | $-702.1m (-105.5%) | 10.8% (-0.3%) | $2.76 (-9.5%) |
| 2020 | $4.0b (-9.9%) | $678.6m (41.5%) | $-713.6m (-1.6%) | 17.0% (57.0%) | $3.78 (37.0%) |
| 2021 | $4.2b (4.7%) | $369.5m (-45.6%) | $-849.7m (-19.1%) | 8.9% (-48.0%) | $1.98 (-47.6%) |
| 2022 | $5.5b (31.6%) | $684.0m (85.1%) | $-1.2b (-43.4%) | 12.5% (40.7%) | $3.56 (79.8%) |
| 2023 | $5.5b (-0.3%) | $707.6m (3.4%) | $-503.8m (58.6%) | 12.9% (3.8%) | $3.57 (0.3%) |
| 2024 | $5.2b (-4.8%) | $357.3m (-49.5%) | $-365.5m (27.4%) | 6.9% (-47.0%) | $1.71 (-52.1%) |
| 2025 | $6.4b (21.9%) | $734.1m (105.5%) | $-1.3b (-242.6%) | 11.6% (68.6%) | $3.39 (98.2%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
SEC filings report in CAD. Values above are converted to USD for comparison with the US-listed share price.
Values abbreviated: b = billions, m = millions, k = thousands.
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Net debt deduction: —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.