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)
Dollar13Point26
Implied share price

Buy Undervalued by 143.7%

5% margin of safety What's this?

EV / EBITDA
Use Average
CEN
Contact Energy Limited
NGG
National Grid plc (ADR)
Change
NEE
NextEra Energy, Inc.
Change
DUK
Duke Energy Corporation
Change
SO
The Southern Company
Change
21.86 10.95 53.11 11.27 10.32 10.43
All amounts in millions
from last financial year
         
Implied Share Price $13.26 $26.67 $291.73 $233.89 $134.87
Market Cap 3,892 55,437 55,299 53,720 46,139
Net Debt 1,746 25,219 29,116 42,345 27,334
Enterprise Value (EV) 5,682 303,852 84,415 96,073 73,473
Revenue 2,443 15,115 17,486 23,459 17,489
EBITDA 519 5,721 7,491 9,310 7,042
Percent 21.2 % 37.8 % 42.8 % 39.7 % 40.3 %
EBIT 315 4,107 4,660 5,697 4,647
Percent 12.9 % 27.2 % 26.6 % 24.3 % 26.6 %
Balance Sheet          
Total Assets 6,089 58,934 82,479 121,156 78,318
Total Liabilities 2,918 45,379 59,905 81,429 56,999
Shareholders Equity 3,171 13,555 22,574 39,727 21,319.0

Comments

No comments yet. Login to comment.