* Note: Prices are in Million (M) USD.
Description:
Fortis Inc. is a prominent gas and electric utility company headquartered in St. John's, Newfoundland and Labrador, with operations spanning Canada, the United States, and the Caribbean. Serving approximately 3.4 million customers, Fortis boasts a diversified portfolio of regulated utilities and is dedicated to sustainable energy solutions and significant infrastructure investments. The company prioritizes growth through a disciplined capital investment strategy aimed at enhancing energy delivery and facilitating a transition to a low-carbon future. Fortis is also known for its robust dividend policy, attracting income-focused investors while making a positive impact in the communities it serves.
These criteria used Company's Cash, EBITDA and Debt balance to determines its fair value:
Cash : $221 M
Debt : $33,469 M
EBITDA : $5,784 M
Net Debt (Debt - Cash): $33,248 M
Since EBITDA cannot cover net debt within 3 years, Avoid This Stock.
This criteria used industry in which company operates:
Sector: Energy & transportation
Industry: Electric services
Based on industry, 3 points assigned.
This criteria used Company's Price To Earning (P/E) Ratio to determines its fair value:
Forward PE Ratio: 20.08
Since Forward PE Ratio is between 20 - 25, 2 points assigned.
This criteria used Company's ability to convert Sales into free cash flow to determine fair value:
Using last 20 overlapping fiscal years (max 20).Average Free Cash Flow: $-527 M
Average Revenue: $6,260 M
Revenue Converted To Free Cash Flow (%): -8.4%
Since Free Cash Flow (FCF) to Revenue percentage is non-positive, 0 point assigned.
This criteria used company's growth potential to calculate its fair value:
Latest Revenue (2024-12-31): $11,508 M
Revenue 5 Years Ago (2019-12-31): $8,783 M
Total Growth over 5 Years: 31.0%
5-Year Revenue CAGR (Historical): 5.6%
Forward 5-Year CAGR (Tapered): 5.0%
Since historical Revenue CAGR is between 5 - 10, 2 points assigned.
This criteria used Company's ability to buy back its own share:
Latest Share Count (2024-12-31): $495 M
Share Count 5 Years Ago (2020-12-31): $465 M
Company is not buying back its own shares, 0 points assigned.
This criteria used Company's dividend payout ratio to determine its fair value:
Next Year Earnings Per Share (EPS): $2.56
Trailing 12-Month Earnings Per Share (EPS): $2.48
Average Earnings Per Share (EPS): $2.52
Dividend Per Share (DPS): $2
Payout Ratio: 97%
Dividend Yield: 4.74%
⚠️ Caution: Further research is recommended — dividend payout ratio is too high (97%).
Since company Payout Ratio is greater than 50, 1 point assigned.
Since Dividend Yield is greater than 4, 4 points assigned.
This criteria used Company's Return On Equity (ROE%) to determine its fair value:
Using last 20 valid ROE years (max 20).Average ROE: 7.4%
Since Average ROE is less than 10, 1 point assigned.
This criteria used Company's current price to its 52 week low price to determines its fair value:
Current Price: $50.52
52-Week Low: $39.21
Threshold Price (15% Above 52-Week Low): $45.09
Since Current price is not within 15% threshold, 0 point assigned.
This criteria used Company's Market Cap to determines its fair value:
Market Capitalization: $25,754 M
Since Market Cap is between 10B - 100B, 2 points assigned.
% Exposure to Total Portfolio
Based on the market cap, we recommend do not exceed 3% exposure of Total Portfolio.
Warren Buffett's Owners' Earnings:
No positive free cash flow found (TTM or annual) to compute Owners' Earnings per share.
Note: Many fast-growing companies reinvest heavily, so Owners' Earnings may appear low.
Consider other factors in your valuation.
Value-Trade has assigned 15 points to above Fortis Inc (FTS) stock.
Last 9 Years Avg PE
12.45, Fair Value PE
12, Industry Based PE
13, Growth Based PE
15, ROE Based PE
7.36, Risk-Free Anchored PE (25% MoS)
18.2. Based on these 6 values, average assigned is
13.00. Value-Trades has assined P/E value
13.00. An average (Current Year EPS + Next Year EPS) earning per share is
$2.516.
Fair value using multiple P/Es (blended): $32.71 (PE 13.00 × EPS $2.52)
So the Final Fair Value is: $32.71
Understanding the Value-Trades P/E Blend (click to expand)
▾
What goes into the blended P/E?
- 20-Year Avg P/E — Long-run market baseline; conservative anchor.
- Fair Value P/E — Score-based (cash, debt, sector, etc.).
- Industry P/E — Peer group norm.
- Growth-Based P/E — Uses tapered growth rates, floored at 15.
- RCFC-Based P/E — Maps cash conversion efficiency.
- ROE-Based P/E — Higher ROE supports higher multiples.
- Risk-Free Anchored P/E — Macro floor tied to 10y yield w/ MoS.
How it works
- Extreme values are clamped/filtered (IQR method).
- Anchors (20y avg, RCFC/ROE, risk-free) are always kept if valid.
- Final fair value = min(Blended PE × EPS, Avg PE × EPS).
P/E Reference Summary
Using EPS: $2.52
| Source |
P/E Ratio |
Implied Fair Value |
| Market (1 Yr Ago) | 14.49 | $36.46 |
| 9 Yrs Avg-PE | 12.45 | $31.32 |
| Value-Trades Assigned | 13 | $32.71 |
Note: Only 9 years of reliable P/E data available. Fair value is calculated using blended models to reduce bias.
