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)
Dollar18Point43
Implied share price

Buy Undervalued by 127.0%

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
21.39 11.67 10.89 11.71 52.74 11.02
All amounts in millions
from last financial year
         
Implied Share Price $18.43 $227.56 $284.41 $25.69 $131.36
Market Cap 2,563 59,072 58,682 54,522 50,250
Net Debt 1,323 42,345 29,116 26,266 27,334
Enterprise Value (EV) 3,843 101,426 87,741 301,972 77,584
Revenue 1,036 23,459 17,486 15,115 17,489
EBITDA 329 9,310 7,491 5,726 7,042
Percent 31.8 % 39.7 % 42.8 % 37.9 % 40.3 %
EBIT 212 5,697 4,660 4,112 4,647
Percent 20.5 % 24.3 % 26.6 % 27.2 % 26.6 %
Balance Sheet          
Total Assets 3,816 121,156 82,479 58,934 78,318
Total Liabilities 1,973 81,429 59,905 45,379 56,999
Shareholders Equity 1,843 39,727 22,574 13,555 21,319.0

Comments

No comments yet. Login to comment.