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)
Dollar18Point32
Implied share price

Buy Undervalued by 137.0%

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
D
Dominion Resources, Inc.
Change
24.92 12.9 10.31 58.63 12.84 13.92
All amounts in millions
from last financial year
         
Implied Share Price $18.32 $272.19 $27.71 $261.81 $161.90
Market Cap 2,418 56,420 54,914 46,076 42,771
Net Debt 1,139 39,550 22,880 27,988 22,717
Enterprise Value (EV) 3,558 95,970 299,580 73,218 65,495
Revenue 811 24,598 14,809 15,136 13,120
EBITDA 275 9,313 5,110 5,704 4,706
Percent 34.0 % 37.9 % 34.5 % 37.7 % 35.9 %
EBIT 203 6,084 3,694 3,541 3,316
Percent 25.1 % 24.7 % 24.9 % 23.4 % 25.3 %
Balance Sheet          
Total Assets 3,146 114,779 52,384 69,306 50,096
Total Liabilities 1,632 73,449 40,473 51,266 38,454
Shareholders Equity 1,514 41,330 11,911 18,040 11,642.0

Comments

No comments yet. Login to comment.