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)
Dollar16Point75
Implied share price

Buy Undervalued by 170.2%

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
NEE
NextEra Energy, Inc.
Change
SO
The Southern Company
Change
23.27 10.0 10.55 57.14 13.0 9.91
All amounts in millions
from last financial year
         
Implied Share Price $16.75 $250.46 $25.47 $240.22 $148.95
Market Cap 4,546 58,712 53,702 47,043 44,108
Net Debt 1,282 39,550 22,880 27,988 22,636
Enterprise Value (EV) 5,828 98,262 292,003 74,147 66,744
Revenue 2,446 24,598 14,809 15,136 17,087
EBITDA 583 9,313 5,110 5,704 6,733
Percent 23.8 % 37.9 % 34.5 % 37.7 % 39.4 %
EBIT 393 6,084 3,694 3,541 4,435
Percent 16.1 % 24.7 % 24.9 % 23.4 % 26.0 %
Balance Sheet          
Total Assets 6,183 114,779 52,384 69,306 64,546
Total Liabilities 2,601 73,449 40,473 51,266 44,407
Shareholders Equity 3,582 41,330 11,911 18,040 20,139.0

Comments

No comments yet. Login to comment.