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  

What's this?
Dollar6Point60
Implied share price

Sell Overvalued by 11.3%

5% margin of safety What's this?

EV / EBITDA
Use Average
AQN
Algonquin Power & Utilities Corp
DUK
Duke Energy Corporation
Change
NGG
National Grid plc (ADR)
Change
SO
The Southern Company
Change
NEE
NextEra Energy, Inc.
Change
20.43 22.13 13.13 44.41 9.72 12.62
All amounts in millions
from last financial year
         
Implied Share Price $6.60 $136.70 $23.75 $121.21 $168.50
Market Cap 1,525 48,134 43,004 38,773 33,856
Net Debt 717 38,761 21,993 21,806 27,030
Enterprise Value (EV) 2,239 86,931 237,167 60,555 60,886
Revenue 369 19,624 14,359 16,537 14,256
EBITDA 101 6,621 5,340 6,231 4,825
Percent 27.4 % 33.7 % 37.2 % 37.7 % 33.8 %
EBIT 46 4,332 3,878 4,444 3,307
Percent 12.6 % 22.1 % 27.0 % 26.9 % 23.2 %
Balance Sheet          
Total Assets 2,778 113,856 54,705 63,149 64,439
Total Liabilities 1,860 72,993 44,477 43,770 48,371
Shareholders Equity 917 40,863 10,228 19,379 16,068.0

Comments

No comments yet. Login to comment.