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?
Dollar60Point61
Implied share price

Buy Undervalued by 303.5%

5% margin of safety What's this?

EV / EBITDA
Use Average
TAC
TransAlta Corporation (USA)
DUK
Duke Energy Corporation
Change
NGG
National Grid plc (ADR)
Change
SO
The Southern Company
Change
D
Dominion Resources, Inc.
Change
23.08 9.34 13.55 47.62 9.97 19.29
All amounts in millions
from last financial year
         
Implied Share Price $60.61 $161.52 $27.71 $140.05 $78.72
Market Cap 3,887 50,921 46,625 40,323 34,516
Net Debt 4,190 38,761 20,302 21,806 21,238
Enterprise Value (EV) 8,126 89,720 249,903 62,133 55,754
Revenue 2,262 19,624 13,832 16,537 13,093
EBITDA 870 6,621 5,248 6,231 2,891
Percent 38.5 % 33.7 % 37.9 % 37.7 % 22.1 %
EBIT 379 4,332 3,976 4,444 1,447
Percent 16.8 % 22.1 % 28.7 % 26.9 % 11.1 %
Balance Sheet          
Total Assets 9,451 113,856 47,335 63,149 46,838
Total Liabilities 6,441 72,993 38,096 43,770 36,013
Shareholders Equity 3,010 40,863 9,239 19,379 10,825.0

Price history

Comments

No comments yet. Login to comment.