Emera Incorporated logo EMRAF - Emera Incorporated

Inactive Ticker EMRAF is not actively trading. Quotes and analytics may be stale.
Price: -- --
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Stable Earnings Power 85% confidence

Primary model: P/Adj-EPS × Normalized Multiple

Valuation Signal Overvalued Mild
Trading 11.3% above fair value
Current Price $45.13
Bear Case $35.50 21.3% downside ($35.50 - $45.13) / $45.13 = -21.3% $2.54 × 14x P/E
Fair Value $40.57 10.1% downside ($40.57 - $45.13) / $45.13 = -10.1% $2.54 × 16x P/E
Bull Case $45.64 1.1% upside ($45.64 - $45.13) / $45.13 = 1.1% $2.54 × 18x P/E

Adjust Assumptions

16.0x
2.54$

Key Value Driver

Normalized P/E multiple (16x base case)

Implied Market Multiple 17.8x

Plain-Language Summary

Applying a 16x P/E to adjusted EPS of $2.54, the base-case value is $40.57 per share. DDM cross-check: $30.66.

Warnings

⚠ The company pays out 84% of its profits as dividends. That leaves little cushion — the dividend could be cut if business slows down.
ℹ Dividend-based valuation: $30.66 (below our primary estimate by 24%). Large gaps may signal the dividend doesn't reflect full earning power.
ℹ Financial statements were converted from CAD into USD using USDCAD at 0.7102 USD per CAD.

Key Risks

  • Growth DCF inappropriate — terminal value assumptions dominate
  • EV/EBITDA misleading for regulated businesses where capex is mandated
  • Regulatory risk is a fat tail not visible in normal multiples