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)
Dollar12Point51
Implied share price

Buy Undervalued by 185.0%

5% margin of safety What's this?

EV / EBITDA
Use Average
CEN
Contact Energy Limited
DUK
Duke Energy Corporation
Change
NEE
NextEra Energy, Inc.
Change
NGG
National Grid plc (ADR)
Change
SO
The Southern Company
Change
21.04 9.57 9.01 11.51 52.53 10.33
All amounts in millions
from last financial year
         
Implied Share Price $12.51 $257.88 $255.25 $23.58 $127.93
Market Cap 3,177 52,863 51,428 50,949 44,728
Net Debt 1,746 40,498 28,447 24,559 24,267
Enterprise Value (EV) 4,965 93,336 79,926 281,629 68,995
Revenue 2,443 23,925 17,021 15,201 17,527
EBITDA 519 10,359 6,946 5,361 6,681
Percent 21.2 % 43.3 % 40.8 % 35.3 % 38.1 %
EBIT 315 6,852 4,395 3,867 4,647
Percent 12.9 % 28.6 % 25.8 % 25.4 % 26.5 %
Balance Sheet          
Total Assets 6,089 120,709 74,929 55,089 70,923
Total Liabilities 2,918 79,834 55,013 43,127 49,843
Shareholders Equity 3,171 40,875 19,916 11,962 21,080.0

Comments

No comments yet. Login to comment.