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)
Dollar16Point94
Implied share price

Buy Undervalued by 216.6%

5% margin of safety What's this?

EV / EBITDA
Use Average
CEN
Contact Energy Limited
NGG
National Grid plc (ADR)
Change
DUK
Duke Energy Corporation
Change
NEE
NextEra Energy, Inc.
Change
D
Dominion Resources, Inc.
Change
25.34 9.63 59.18 9.72 12.47 13.42
All amounts in millions
from last financial year
         
Implied Share Price $16.94 $28.58 $277.84 $267.31 $165.97
Market Cap 3,923 54,498 51,034 43,936 40,421
Net Debt 1,290 22,880 39,550 27,988 22,717
Enterprise Value (EV) 5,212 302,398 90,567 71,138 63,138
Revenue 2,526 14,809 24,598 15,136 13,120
EBITDA 541 5,110 9,313 5,704 4,706
Percent 21.4 % 34.5 % 37.9 % 37.7 % 35.9 %
EBIT 346 3,694 6,084 3,541 3,316
Percent 13.7 % 24.9 % 24.7 % 23.4 % 25.3 %
Balance Sheet          
Total Assets 6,197 52,384 114,779 69,306 50,096
Total Liabilities 2,660 40,473 73,449 51,266 38,454
Shareholders Equity 3,537 11,911 41,330 18,040 11,642.0

Comments

No comments yet. Login to comment.