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 (switch to Discounted Cash Flow Analysis)
Dollar72Point08
Implied share price

Buy Undervalued by 47.9%

5% margin of safety What's this?

EV / EBITDA
Use Average
CU
Canadian Utilities Limited
TRP
TransCanada Corporation
Change
KMP
Kinder Morgan Energy Partners LP
Change
CNA
Centrica PLC
Change
SRE
Sempra Energy
Change
10.53 7.91 10.74 12.86 7.47 10.2
All amounts in millions
from last financial year
         
Implied Share Price $72.08 $35.24 $48.69 £4.55 $53.90
Market Cap 6,134 25,075 20,127 15,658 12,664
Net Debt 2,712 19,355 10,480 3,312 8,541
Enterprise Value (EV) 8,847 44,430 30,608 18,970 21,205
Revenue 2,584 8,966 7,003 21,963 8,106
EBITDA 1,119 4,137 2,381 2,540 2,078
Percent 43.3 % 46.1 % 34.0 % 11.6 % 25.6 %
EBIT 789 2,760 1,534 1,806 1,303
Percent 30.5 % 30.8 % 21.9 % 8.2 % 16.1 %
Balance Sheet          
Total Assets 9,083 43,841 20,262 19,442 28,512
Total Liabilities 5,252 28,082 13,617 15,250 19,405
Shareholders Equity 3,831 15,759 6,644 4,192 9,107.0

Comments

No comments yet. Login to comment.