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)
Dollar16Point42
Implied share price

Buy Undervalued by 102.5%

5% margin of safety What's this?

EV / EBITDA
Use Average
TPW
Trustpower Limited
DUK
Duke Energy Corporation
Change
NGG
National Grid plc (ADR)
Change
NEE
NextEra Energy, Inc.
Change
SO
The Southern Company
Change
22.76 13.33 10.97 56.48 13.28 10.34
All amounts in millions
from last financial year
         
Implied Share Price $16.42 $243.74 $24.78 $233.54 $145.13
Market Cap 2,545 62,630 52,872 48,649 46,997
Net Debt 1,139 39,550 22,880 27,988 22,636
Enterprise Value (EV) 3,677 102,180 288,611 75,721 69,633
Revenue 811 24,598 14,809 15,136 17,087
EBITDA 275 9,313 5,110 5,704 6,733
Percent 34.0 % 37.9 % 34.5 % 37.7 % 39.4 %
EBIT 203 6,084 3,694 3,541 4,435
Percent 25.1 % 24.7 % 24.9 % 23.4 % 26.0 %
Balance Sheet          
Total Assets 3,146 114,779 52,384 69,306 64,546
Total Liabilities 1,632 73,449 40,473 51,266 44,407
Shareholders Equity 1,514 41,330 11,911 18,040 20,139.0

Comments

No comments yet. Login to comment.