close

Register today to unlock Valuecruncher and get unlimited access

  • Get unlimited access to all compartors and data
  • Save and share valuations as well as comment on others
  • Alter and save your favourite comparator companies

Already registered? Please login now

Comparison Analysis (switch to Discounted Cash Flow Analysis)
Dollar82Point69
Implied share price

Within margin of safety Undervalued by 2.9%

5% margin of safety What's this?

EV / EBITDA
Use Average
SRE
Sempra Energy
OGZD
Gazprom OAO (EDR)
Change
KMI
Kinder Morgan Inc
Change
ENB
Enbridge Inc. (USA)
Change
TRP
TransCanada Corporation
Change
11.08 10.88 0.74 18.37 23.92 13.87
All amounts in millions
from last financial year
         
Implied Share Price $82.69 $750.08 $10.24 $9.33 $31.48
Market Cap 19,557 81,939 39,793 36,128 33,288
Net Debt 12,417 1,068,243 33,735 20,248 21,631
Enterprise Value (EV) 31,988 1,227,466 73,525 63,680 54,937
Revenue 9,647 4,764,411 9,973 25,306 8,007
EBITDA 2,939 1,652,120 4,003 2,662 3,962
Percent 30.5 % 34.7 % 40.1 % 10.5 % 49.5 %
EBIT 1,849 1,318,995 2,593 1,424 2,587
Percent 19.2 % 27.7 % 26.0 % 5.6 % 32.3 %
Balance Sheet          
Total Assets 36,499 12,068,139 68,185 47,172 48,333
Total Liabilities 26,197 3,676,408 54,320 36,672 31,422
Shareholders Equity 10,302 8,391,731 13,865 10,500 16,911.0

Price history

Comments

No comments yet. Login to comment.