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)
Dollar19Point47
Implied share price

Buy Undervalued by 151.9%

5% margin of safety What's this?

EV / EBITDA
Use Average
TPW
Trustpower Limited
DUK
Duke Energy Corporation
Change
NEE
NextEra Energy, Inc.
Change
NGG
National Grid plc (ADR)
Change
SO
The Southern Company
Change
21.92 10.9 10.35 11.06 54.58 10.35
All amounts in millions
from last financial year
         
Implied Share Price $19.47 $234.74 $292.73 $24.83 $138.23
Market Cap 2,440 53,968 53,743 53,103 45,521
Net Debt 1,202 42,345 29,116 24,559 27,334
Enterprise Value (EV) 3,601 96,313 82,859 292,598 72,855
Revenue 993 23,459 17,486 15,201 17,489
EBITDA 330 9,310 7,491 5,361 7,042
Percent 33.3 % 39.7 % 42.8 % 35.3 % 40.3 %
EBIT 232 5,697 4,660 3,867 4,647
Percent 23.4 % 24.3 % 26.6 % 25.4 % 26.6 %
Balance Sheet          
Total Assets 3,581 121,156 82,479 55,089 78,318
Total Liabilities 1,771 81,429 59,905 43,127 56,999
Shareholders Equity 1,810 39,727 22,574 11,962 21,319.0

Comments

No comments yet. Login to comment.