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  

What's this?
Dollar15Point90
Implied share price

Buy Undervalued by 267.2%

5% margin of safety What's this?

EV / EBITDA
Use Average
ENE
Energy Developments Limited
DUK
Duke Energy Corporation
Change
NGG
National Grid plc (ADR)
Change
SO
The Southern Company
Change
D
Dominion Resources, Inc.
Change
23.71 8.92 13.46 49.54 9.99 19.49
All amounts in millions
from last financial year
         
Implied Share Price $15.90 $167.46 $27.29 $144.58 $81.89
Market Cap 715 50,321 47,186 40,445 35,093
Net Debt 437 38,761 21,993 21,806 21,238
Enterprise Value (EV) 1,153 89,119 253,413 62,255 56,331
Revenue 311 19,624 14,359 16,537 13,093
EBITDA 129 6,621 5,115 6,231 2,891
Percent 41.6 % 33.7 % 35.6 % 37.7 % 22.1 %
EBIT 69 4,332 3,754 4,444 1,447
Percent 22.4 % 22.1 % 26.1 % 26.9 % 11.1 %
Balance Sheet          
Total Assets 857 113,856 54,705 63,149 46,838
Total Liabilities 590 72,993 44,477 43,770 36,013
Shareholders Equity 266 40,863 10,228 19,379 10,825.0

Comments

No comments yet. Login to comment.