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?
Dollar89Point72
Implied share price

Buy Undervalued by 316.9%

5% margin of safety What's this?

EV / EBITDA
Use Average
CPX
Capital Power Corporation
DUK
Duke Energy Corporation
Change
NGG
National Grid plc (ADR)
Change
SO
The Southern Company
Change
D
Dominion Resources, Inc.
Change
23.68 8.39 13.34 49.54 9.99 19.19
All amounts in millions
from last financial year
         
Implied Share Price $89.72 $167.22 $27.25 $144.40 $81.77
Market Cap 1,519 49,517 47,186 40,445 34,233
Net Debt 1,566 38,761 21,993 21,806 21,238
Enterprise Value (EV) 3,689 88,315 253,413 62,255 55,471
Revenue 1,331 19,624 14,359 16,537 13,093
EBITDA 440 6,621 5,115 6,231 2,891
Percent 33.1 % 33.7 % 35.6 % 37.7 % 22.1 %
EBIT 225 4,332 3,754 4,444 1,447
Percent 16.9 % 22.1 % 26.1 % 26.9 % 11.1 %
Balance Sheet          
Total Assets 5,134 113,856 54,705 63,149 46,838
Total Liabilities 3,211 72,993 44,477 43,770 36,013
Shareholders Equity 1,923 40,863 10,228 19,379 10,825.0

Comments

No comments yet. Login to comment.