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)
Dollar17Point15
Implied share price

Buy Undervalued by 111.5%

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
D
Dominion Resources, Inc.
Change
23.59 13.33 11.56 56.13 10.71 14.02
All amounts in millions
from last financial year
         
Implied Share Price $17.15 $222.65 $25.91 $305.70 $151.21
Market Cap 2,537 56,453 52,142 46,840 43,244
Net Debt 1,139 40,498 22,880 28,447 22,717
Enterprise Value (EV) 3,677 96,951 286,840 74,421 65,968
Revenue 811 23,925 14,809 17,021 13,120
EBITDA 275 8,389 5,110 6,946 4,706
Percent 34.0 % 35.1 % 34.5 % 40.8 % 35.9 %
EBIT 203 5,323 3,694 4,395 3,316
Percent 25.1 % 22.2 % 24.9 % 25.8 % 25.3 %
Balance Sheet          
Total Assets 3,146 120,709 52,384 74,929 50,096
Total Liabilities 1,632 79,834 40,473 55,013 38,454
Shareholders Equity 1,514 40,875 11,911 19,916 11,642.0

Comments

No comments yet. Login to comment.