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)
Dollar16Point30
Implied share price

Buy Undervalued by 101.0%

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
22.62 13.33 9.19 54.08 10.73 16.09
All amounts in millions
from last financial year
         
Implied Share Price $16.30 $273.96 $24.60 $289.75 $118.64
Market Cap 2,537 54,736 49,869 46,894 42,245
Net Debt 1,139 40,498 22,880 28,447 25,637
Enterprise Value (EV) 3,677 95,199 276,323 74,529 67,882
Revenue 811 23,925 14,809 17,021 12,436
EBITDA 275 10,359 5,110 6,946 4,219
Percent 34.0 % 43.3 % 34.5 % 40.8 % 33.9 %
EBIT 203 6,852 3,694 4,395 2,659
Percent 25.1 % 28.6 % 24.9 % 25.8 % 21.4 %
Balance Sheet          
Total Assets 3,146 120,709 52,384 74,929 54,327
Total Liabilities 1,632 79,834 40,473 55,013 42,772
Shareholders Equity 1,514 40,875 11,911 19,916 11,555.0

Comments

No comments yet. Login to comment.