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)
Dollar15Point88
Implied share price

Buy Undervalued by 110.3%

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
SO
The Southern Company
Change
22.15 12.7 10.37 54.25 12.6 9.74
All amounts in millions
from last financial year
         
Implied Share Price $15.88 $235.77 $23.96 $225.62 $140.60
Market Cap 2,362 57,021 50,859 44,716 42,975
Net Debt 1,139 39,550 22,880 27,988 22,636
Enterprise Value (EV) 3,502 96,571 277,228 71,875 65,611
Revenue 811 24,598 14,809 15,136 17,087
EBITDA 275 9,313 5,110 5,704 6,733
Percent 34.0 % 37.9 % 34.5 % 37.7 % 39.4 %
EBIT 203 6,084 3,694 3,541 4,435
Percent 25.1 % 24.7 % 24.9 % 23.4 % 26.0 %
Balance Sheet          
Total Assets 3,146 114,779 52,384 69,306 64,546
Total Liabilities 1,632 73,449 40,473 51,266 44,407
Shareholders Equity 1,514 41,330 11,911 18,040 20,139.0

Comments

No comments yet. Login to comment.