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 157.5%

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
21.92 10.74 9.13 54.67 11.71 10.22
All amounts in millions
from last financial year
         
Implied Share Price $19.47 $271.19 $24.85 $268.58 $134.43
Market Cap 2,387 54,089 53,325 52,846 44,010
Net Debt 1,202 40,498 24,559 28,447 24,267
Enterprise Value (EV) 3,548 94,561 293,078 81,346 68,277
Revenue 993 23,925 15,201 17,021 17,527
EBITDA 330 10,359 5,361 6,946 6,681
Percent 33.3 % 43.3 % 35.3 % 40.8 % 38.1 %
EBIT 232 6,852 3,867 4,395 4,647
Percent 23.4 % 28.6 % 25.4 % 25.8 % 26.5 %
Balance Sheet          
Total Assets 3,581 120,709 55,089 74,929 70,923
Total Liabilities 1,771 79,834 43,127 55,013 49,843
Shareholders Equity 1,810 40,875 11,962 19,916 21,080.0

Comments

No comments yet. Login to comment.