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)
Dollar17Point61
Implied share price

Buy Undervalued by 127.8%

5% margin of safety What's this?

EV / EBITDA
Use Average
TPW
Trustpower Limited
NEE
NextEra Energy, Inc.
Change
DUK
Duke Energy Corporation
Change
NGG
National Grid plc (ADR)
Change
SO
The Southern Company
Change
20.62 11.3 11.77 10.65 50.57 11.27
All amounts in millions
from last financial year
         
Implied Share Price $17.61 $271.25 $217.13 $24.51 $120.41
Market Cap 2,440 59,058 56,843 52,590 52,047
Net Debt 1,323 29,116 42,345 26,266 27,334
Enterprise Value (EV) 3,722 88,178 99,188 289,576 79,381
Revenue 1,036 17,486 23,459 15,115 17,489
EBITDA 329 7,491 9,310 5,726 7,042
Percent 31.8 % 42.8 % 39.7 % 37.9 % 40.3 %
EBIT 212 4,660 5,697 4,112 4,647
Percent 20.5 % 26.6 % 24.3 % 27.2 % 26.6 %
Balance Sheet          
Total Assets 3,816 82,479 121,156 58,934 78,318
Total Liabilities 1,973 59,905 81,429 45,379 56,999
Shareholders Equity 1,843 22,574 39,727 13,555 21,319.0

Comments

No comments yet. Login to comment.