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)
Dollar248Point84
Implied share price

Buy Undervalued by 259.8%

5% margin of safety What's this?

EV / EBITDA
Use Average
ETR
Entergy Corporation
DUK
Duke Energy Corporation
Change
NGG
National Grid plc (ADR)
Change
SO
The Southern Company
Change
NEE
NextEra Energy, Inc.
Change
20.43 9.0 13.13 44.41 9.72 12.62
All amounts in millions
from last financial year
         
Implied Share Price $248.84 $136.70 $23.75 $121.21 $168.50
Market Cap 12,343 48,134 43,004 38,773 33,856
Net Debt 12,894 38,761 21,993 21,806 27,030
Enterprise Value (EV) 25,219 86,931 237,167 60,555 60,886
Revenue 10,302 19,624 14,359 16,537 14,256
EBITDA 2,801 6,621 5,340 6,231 4,825
Percent 27.2 % 33.7 % 37.2 % 37.7 % 33.8 %
EBIT 1,656 4,332 3,878 4,444 3,307
Percent 16.1 % 22.1 % 27.0 % 26.9 % 23.2 %
Balance Sheet          
Total Assets 43,202 113,856 54,705 63,149 64,439
Total Liabilities 33,724 72,993 44,477 43,770 48,371
Shareholders Equity 9,477 40,863 10,228 19,379 16,068.0

Price history

Comments

No comments yet. Login to comment.