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)
Dollar16Point78
Implied share price

Buy Undervalued by 172.8%

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
23.3 9.93 54.14 9.09 10.71 15.95
All amounts in millions
from last financial year
         
Implied Share Price $16.78 $27.16 $283.76 $300.49 $123.05
Market Cap 4,510 53,177 52,370 46,778 41,654
Net Debt 1,282 23,232 40,498 28,447 25,637
Enterprise Value (EV) 5,790 290,018 94,114 74,414 67,291
Revenue 2,446 15,201 23,925 17,021 12,436
EBITDA 583 5,357 10,359 6,946 4,219
Percent 23.8 % 35.2 % 43.3 % 40.8 % 33.9 %
EBIT 393 3,863 6,852 4,395 2,659
Percent 16.1 % 25.4 % 28.6 % 25.8 % 21.4 %
Balance Sheet          
Total Assets 6,183 55,089 120,709 74,929 54,327
Total Liabilities 2,601 43,127 79,834 55,013 42,772
Shareholders Equity 3,582 11,962 40,875 19,916 11,555.0

Comments

No comments yet. Login to comment.