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)
Dollar18Point22
Implied share price

Buy Undervalued by 129.2%

5% margin of safety What's this?

EV / EBITDA
Use Average
TPW
Trustpower Limited
NEE
NextEra Energy, Inc.
Change
NGG
National Grid plc (ADR)
Change
DUK
Duke Energy Corporation
Change
SO
The Southern Company
Change
21.19 11.51 11.15 51.48 10.25 10.34
All amounts in millions
from last financial year
         
Implied Share Price $18.22 $280.93 $25.65 $224.90 $129.88
Market Cap 2,510 54,446 53,512 53,045 45,482
Net Debt 1,323 29,116 25,219 42,345 27,334
Enterprise Value (EV) 3,790 83,562 294,530 95,398 72,816
Revenue 1,036 17,486 15,115 23,459 17,489
EBITDA 329 7,491 5,721 9,310 7,042
Percent 31.8 % 42.8 % 37.8 % 39.7 % 40.3 %
EBIT 212 4,660 4,107 5,697 4,647
Percent 20.5 % 26.6 % 27.2 % 24.3 % 26.6 %
Balance Sheet          
Total Assets 3,816 82,479 58,934 121,156 78,318
Total Liabilities 1,973 59,905 45,379 81,429 56,999
Shareholders Equity 1,843 22,574 13,555 39,727 21,319.0

Comments

No comments yet. Login to comment.