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)
Dollar12Point15
Implied share price

Buy Undervalued by 134.6%

5% margin of safety What's this?

EV / EBITDA
Use Average
CEN
Contact Energy Limited
NEE
NextEra Energy, Inc.
Change
DUK
Duke Energy Corporation
Change
NGG
National Grid plc (ADR)
Change
SO
The Southern Company
Change
20.3 10.59 11.79 10.78 50.26 10.84
All amounts in millions
from last financial year
         
Implied Share Price $12.15 $266.72 $212.85 $24.03 $123.19
Market Cap 3,706 59,277 57,970 50,739 49,011
Net Debt 1,746 29,116 42,345 26,266 27,334
Enterprise Value (EV) 5,494 88,336 100,324 287,816 76,345
Revenue 2,443 17,486 23,459 15,115 17,489
EBITDA 519 7,491 9,310 5,726 7,042
Percent 21.2 % 42.8 % 39.7 % 37.9 % 40.3 %
EBIT 315 4,660 5,697 4,112 4,647
Percent 12.9 % 26.6 % 24.3 % 27.2 % 26.6 %
Balance Sheet          
Total Assets 6,089 82,479 121,156 58,934 78,318
Total Liabilities 2,918 59,905 81,429 45,379 56,999
Shareholders Equity 3,171 22,574 39,727 13,555 21,319.0

Comments

No comments yet. Login to comment.