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)
Dollar28Point91
Implied share price

Sell Overvalued by 33.2%

5% margin of safety What's this?

EV / EBITDA
Use Average
D
Dominion Resources, Inc.
SO
The Southern Company
Change
EXC
Exelon Corporation
Change
DUK
Duke Energy Corporation
Change
FPL
FPL Group, Inc.
Change
8.29 10.31 9.94 5.04 8.97 9.4
All amounts in millions
from last financial year
         
Implied Share Price $28.91 $26.79 $79.39 $15.14 $42.19
Market Cap 25,791 30,285 27,689 22,796 22,309
Net Debt 17,979 19,193 10,671 15,473 18,651
Enterprise Value (EV) 43,770 49,478 38,360 38,269 40,960
Revenue 15,131 15,743 17,318 12,731 15,643
EBITDA 4,246 4,978 7,615 4,264 4,359
Percent 28.1 % 31.6 % 44.0 % 33.5 % 27.9 %
EBIT 3,107 3,470 5,014 2,608 2,594
Percent 20.5 % 22.0 % 29.0 % 20.5 % 16.6 %
Balance Sheet          
Total Assets 42,554 52,046 49,180 57,040 48,458
Total Liabilities 31,112 36,086 36,540 35,290 35,491
Shareholders Equity 11,442 15,960 12,640 21,750 12,967.0

Price history

Comments

No comments yet. Login to comment.