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)
Dollar27Point56
Implied share price

Sell Overvalued by 44.9%

5% margin of safety What's this?

EV / EBITDA
Use Average
TRP
TransCanada Corporation
OGZD
Gazprom OAO (EDR)
Change
KMI
Kinder Morgan Inc
Change
ENB
Enbridge Inc. (USA)
Change
TRP
TransCanada Corporation (USA)
Change
10.38 14.38 0.76 18.63 21.78 14.65
All amounts in millions
from last financial year
         
Implied Share Price $27.56 $699.71 $7.54 $9.15 $26.06
Market Cap 35,318 96,215 40,860 38,596 34,653
Net Debt 21,631 1,068,243 33,735 20,248 21,631
Enterprise Value (EV) 56,981 1,253,199 74,592 57,982 58,383
Revenue 8,007 4,764,411 9,973 25,306 8,007
EBITDA 3,962 1,652,120 4,003 2,662 3,984
Percent 49.5 % 34.7 % 40.1 % 10.5 % 49.8 %
EBIT 2,587 1,318,995 2,593 1,424 2,557
Percent 32.3 % 27.7 % 26.0 % 5.6 % 31.9 %
Balance Sheet          
Total Assets 48,333 12,068,139 68,185 47,172 48,333
Total Liabilities 31,422 3,676,408 54,320 36,672 31,422
Shareholders Equity 16,911 8,391,731 13,865 10,500 16,911.0

Comments

No comments yet. Login to comment.