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?
Dollar6Point49
Implied share price

Sell Overvalued by 83.2%

5% margin of safety What's this?

EV / EBITDA
Use Average
KMI
Kinder Morgan Inc
OGZD
Gazprom OAO (EDR)
Change
ENB
Enbridge Inc. (USA)
Change
TRP
TransCanada Corporation
Change
TRP
TransCanada Corporation (USA)
Change
10.11 18.41 0.74 24.26 13.87 14.22
All amounts in millions
from last financial year
         
Implied Share Price $6.49 $680.32 $6.73 $26.05 $24.64
Market Cap 39,948 83,574 36,972 33,288 32,693
Net Debt 33,735 1,068,243 20,248 21,631 21,631
Enterprise Value (EV) 73,680 1,229,764 64,581 54,937 56,658
Revenue 9,973 4,764,411 25,306 8,007 8,007
EBITDA 4,003 1,652,120 2,662 3,962 3,984
Percent 40.1 % 34.7 % 10.5 % 49.5 % 49.8 %
EBIT 2,593 1,318,995 1,424 2,587 2,557
Percent 26.0 % 27.7 % 5.6 % 32.3 % 31.9 %
Balance Sheet          
Total Assets 68,185 12,068,139 47,172 48,333 48,333
Total Liabilities 54,320 3,676,408 36,672 31,422 31,422
Shareholders Equity 13,865 8,391,731 10,500 16,911 16,911.0

Price history

Comments

No comments yet. Login to comment.