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?
Dollar16Point01
Implied share price

Sell Overvalued by 49.2%

5% margin of safety What's this?

EV / EBITDA
Use Average
WTR
Aqua America, Inc.
SBS
Companhia de Saneamento Basico (ADR)
Change
AWK
American Water Works Co., Inc.
Change
SVT
Severn Trent Plc
Change
PNN
Pennon Group plc
Change
8.93 13.9 6.43 10.39 10.87 9.25
All amounts in millions
from last financial year
         
Implied Share Price $16.01 $18.17 $30.92 £11.13 £6.23
Market Cap 4,433 7,802 7,294 4,192 2,425
Net Debt 1,663 7,148 5,570 4,398 2,007
Enterprise Value (EV) 6,097 23,033 12,865 8,590 4,434
Revenue 757 10,754 2,876 1,831 1,201
EBITDA 438 3,580 1,238 790 479
Percent 57.9 % 33.3 % 43.1 % 43.1 % 39.9 %
EBIT 321 2,845 924 495 246
Percent 42.4 % 26.5 % 32.1 % 27.0 % 20.5 %
Balance Sheet          
Total Assets 4,858 26,675 14,718 8,019 4,769
Total Liabilities 3,472 14,960 10,273 7,186 3,705
Shareholders Equity 1,385 11,715 4,444 833 1,064.3

Price history

Comments

No comments yet. Login to comment.