As part of our process, we perform a rigorous discounted cash-flow methodology that dives into the true intrinsic worth of companies. In Enbridge's (NYSE:ENB) case, we think the firm is fairly valued at $36, about in line with where it is currently trading.
We think a comprehensive analysis of a firm's discounted cash-flow valuation, relative valuation versus industry peers, as well as an assessment of technical and momentum indicators is the best way to identify the most attractive stocks at the best time to buy. This process culminates in what we call our Valuentum Buying Index, which ranks stocks on a scale from 1 to 10, with 10 being the best. Essentially, we're looking for firms that overlap investment methodologies, thereby revealing the greatest interest by investors (we like firms that fall in the center of the diagram below). We prefer firms that score 9 or 10 on our scale.
If a company is undervalued both on a DCF and on a relative valuation basis and is showing improvement in technical and momentum indicators, it scores high on our scale. Enbridge posts a VBI score of 3 on our scale, reflecting our "fairly valued" DCF assessment of the firm, its neutral relative valuation versus peers, and bearish technicals. We compare Enbridge to peers Spectra Energy (NYSE:SE), Energy Transfer Partners (ETP) and Kinder Morgan Partners (NYSE:KMP). In the spirit of transparency, we show how the performance of our VBI has stacked up per underlying score:
Our Report on Enbridge
• Enbridge's average return on invested capital has trailed its cost of capital during the past few years, indicating weakness in business fundamentals and an inability to earn economic profits through the course of the economic cycle. We think there are better quality firms out there.
• The company looks fairly valued at this time. We expect the firm to trade within our fair value estimate range for the time being. If the firm's share price fell below $27, we'd take a closer look.
• Enbridge has a number of competitive advantages, including a sole gathering/collecting system in the Bakken core. The firm also benefits from predictable tolls in its mainline system.
• The firm sports a very nice dividend yield of 2.9%. We expect the firm to pay out about 68% of next year's earnings to shareholders as dividends. For forward-looking view on we think about dividends, please click here.
Economic Profit Analysis
The best measure of a firm's ability to create value for shareholders is expressed by comparing its return on invested capital (ROIC) with its weighted average cost of capital (OTC:WACC). The gap or difference between ROIC and WACC is called the firm's economic profit spread. Enbridge's 3-year historical return on invested capital (without goodwill) is 4.3%, which is below the estimate of its cost of capital of 8.6%. As such, we assign the firm a ValueCreation rating of POOR. In the chart below, we show the probable path of ROIC in the years ahead based on the estimated volatility of key drivers behind the measure. The solid gray line reflects the most likely outcome, in our opinion, and represents the scenario that results in our fair value estimate.
Cash Flow Analysis
Firms that generate a free cash flow margin (free cash flow divided by total revenue) above 5% are usually considered cash cows. Enbridge's free cash flow margin has averaged about -4.5% during the past 3 years. As such, we think the firm's cash flow generation is relatively WEAK. The free cash flow measure shown above is derived by taking cash flow from operations less capital expenditures and differs from enterprise free cash flow (FCFF), which we use in deriving our fair value estimate for the company. At Enbridge, cash flow from operations increased about 38% from levels registered two years ago, while capital expenditures fell about 17% over the same time period.
Our discounted cash flow model indicates that Enbridge's shares are worth between $27.00 - $45.00 each. Shares are pretty much at the midpoint of this range. The margin of safety around our fair value estimate is driven by the firm's MEDIUM ValueRisk rating, which is derived from the historical volatility of key valuation drivers. The estimated fair value of $36 per share represents a price-to-earnings (P/E) ratio of about 27.8 times last year's earnings and an implied EV/EBITDA multiple of about 15.4 times last year's EBITDA. Our model reflects a compound annual revenue growth rate of 9.2% during the next five years, a pace that is lower than the firm's 3-year historical compound annual growth rate of 13.4%. Our model reflects a 5-year projected average operating margin of 10.6%, which is above Enbridge's trailing 3-year average. Beyond year 5, we assume free cash flow will grow at an annual rate of 3.9% for the next 15 years and 3% in perpetuity. For Enbridge, we use a 8.6% weighted average cost of capital to discount future free cash flows.
Margin of Safety Analysis
Our discounted cash flow process values each firm on the basis of the present value of all future free cash flows. Although we estimate the firm's fair value at about $36 per share, every company has a range of probable fair values that's created by the uncertainty of key valuation drivers (like future revenue or earnings, for example). After all, if the future was known with certainty, we wouldn't see much volatility in the markets as stocks would trade precisely at their known fair values. Our ValueRisk rating sets the margin of safety or the fair value range we assign to each stock. In the graph below, we show this probable range of fair values for Enbridge. We think the firm is attractive below $27 per share (the green line), but quite expensive above $45 per share (the red line). The prices that fall along the yellow line, which includes our fair value estimate, represent a reasonable valuation for the firm, in our opinion.
Future Path of Fair Value
We estimate Enbridge's fair value at this point in time to be about $36 per share. As time passes, however, companies generate cash flow and pay out cash to shareholders in the form of dividends. The chart below compares the firm's current share price with the path of Enbridge's expected equity value per share over the next three years, assuming our long-term projections prove accurate. The range between the resulting downside fair value and upside fair value in Year 3 represents our best estimate of the value of the firm's shares three years hence. This range of potential outcomes is also subject to change over time, should our views on the firm's future cash flow potential change. The expected fair value of $44 per share in Year 3 represents our existing fair value per share of $36 increased at an annual rate of the firm's cost of equity less its dividend yield. The upside and downside ranges are derived in the same way, but from the upper and lower bounds of our fair value estimate range.
Pro Forma Financial Statements
Additional disclosure: Some of the firms mentioned in this article are included in our Dividend Growth portfolio.