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)
Dollar14Point26
Implied share price

Buy Undervalued by 164.6%

5% margin of safety What's this?

EV / EBITDA
Use Average
CEN
Contact Energy Limited
DUK
Duke Energy Corporation
Change
NGG
National Grid plc (ADR)
Change
SO
The Southern Company
Change
D
Dominion Resources, Inc.
Change
23.11 10.32 13.46 47.62 9.97 19.49
All amounts in millions
from last financial year
         
Implied Share Price $14.26 $161.84 $27.76 $140.30 $78.90
Market Cap 3,952 50,321 46,625 40,323 35,093
Net Debt 1,298 38,761 20,302 21,806 21,238
Enterprise Value (EV) 5,250 89,119 249,903 62,133 56,331
Revenue 2,700 19,624 13,832 16,537 13,093
EBITDA 508 6,621 5,248 6,231 2,891
Percent 18.8 % 33.7 % 37.9 % 37.7 % 22.1 %
EBIT 315 4,332 3,976 4,444 1,447
Percent 11.7 % 22.1 % 28.7 % 26.9 % 11.1 %
Balance Sheet          
Total Assets 6,112 113,856 47,335 63,149 46,838
Total Liabilities 2,694 72,993 38,096 43,770 36,013
Shareholders Equity 3,417 40,863 9,239 19,379 10,825.0

Comments

No comments yet. Login to comment.