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)
Dollar18Point83
Implied share price

Buy Undervalued by 183.2%

5% margin of safety What's this?

EV / EBITDA
Use Average
TPW
Trustpower Limited
NGG
National Grid plc (ADR)
Change
DUK
Duke Energy Corporation
Change
NEE
NextEra Energy, Inc.
Change
D
Dominion Resources, Inc.
Change
23.24 10.22 53.49 9.77 12.25 13.59
All amounts in millions
from last financial year
         
Implied Share Price $18.83 $26.75 $250.24 $240.51 $149.01
Market Cap 2,080 51,645 51,459 42,843 41,218
Net Debt 910 21,993 39,550 27,988 22,717
Enterprise Value (EV) 2,998 280,236 91,009 70,060 63,935
Revenue 805 14,359 24,598 15,136 13,120
EBITDA 293 5,239 9,313 5,717 4,706
Percent 36.4 % 36.5 % 37.9 % 37.8 % 35.9 %
EBIT 227 3,878 6,084 3,541 3,316
Percent 28.2 % 27.0 % 24.7 % 23.4 % 25.3 %
Balance Sheet          
Total Assets 2,976 54,705 114,779 69,306 50,096
Total Liabilities 1,424 44,477 73,449 51,266 38,454
Shareholders Equity 1,551 10,228 41,330 18,040 11,642.0

Comments

No comments yet. Login to comment.