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)
Dollar114Point36
Implied share price

Buy Undervalued by 294.9%

5% margin of safety What's this?

EV / EBITDA
Use Average
CMS
CMS Energy Corporation
DUK
Duke Energy Corporation
Change
NGG
National Grid plc (ADR)
Change
SO
The Southern Company
Change
D
Dominion Resources, Inc.
Change
23.71 9.47 13.46 49.54 9.99 19.49
All amounts in millions
from last financial year
         
Implied Share Price $114.36 $167.46 $27.29 $144.58 $81.89
Market Cap 7,727 50,321 47,186 40,445 35,093
Net Debt 7,421 38,761 21,993 21,806 21,238
Enterprise Value (EV) 15,148 89,119 253,413 62,255 56,331
Revenue 6,253 19,624 14,359 16,537 13,093
EBITDA 1,600 6,621 5,115 6,231 2,891
Percent 25.6 % 33.7 % 35.6 % 37.7 % 22.1 %
EBIT 1,002 4,332 3,754 4,444 1,447
Percent 16.0 % 22.1 % 26.1 % 26.9 % 11.1 %
Balance Sheet          
Total Assets 17,131 113,856 54,705 63,149 46,838
Total Liabilities 13,937 72,993 44,477 43,770 36,013
Shareholders Equity 3,194 40,863 10,228 19,379 10,825.0

Price history

Comments

No comments yet. Login to comment.