Fair value (multi-method)
Four independent methods triangulate what ENB is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$164.67
Method range
$23.29 – $164.67
median $49.00
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $164.67 | +192.43% |
| Exit multiple | $51.13 | -9.20% |
| Analyst target | $46.86 | -16.78% |
| Graham number | $23.29 | -58.64% |
- Forward DCF$164.67
- Exit multiple$51.13
- Analyst target$46.86
- Graham number$23.29
Stock price
$56.31
FCF / share (TTM)
$0.07
3Y FCF CAGR
37.8%
Fair value @ hist. growth
$16.71
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied FCF growth
56.4%
per year over your projection horizon
Margin of safety -237.0% vs hist-growth DCF
Historical 3Y CAGR
37.8%
Your model implies
56.4%
Analyst consensus is EPS-only — no comparable FCF / share estimate to show on this basis.
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Undiscounted FCF per share over 10 years at 38% annual growth.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 6.6% | 51.3% | 49.8% | 48.2% | 46.4% | 44.3% |
| 7.6% | 55.1% | 53.9% | 52.5% | 51.1% | 49.5% |
| 8.6% | 58.6% | 57.5% | 56.4% | 55.2% | 53.8% |
| 9.6% | 61.9% | 60.9% | 59.9% | 58.9% | 57.7% |
| 10.6% | 64.9% | 64.1% | 63.2% | 62.3% | 61.3% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
PEG
0.88
Low vs growth
Net debt
$144.5B
Total debt − cash
Beta
0.81
Vs market benchmark
Frequently asked questions
Enbridge (ENB) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation