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)
Dollar35Point61
Implied share price

Buy Undervalued by 50.8%

5% margin of safety What's this?

EV / EBITDA
Use Average
AYE
Allegheny Energy, Inc.
SO
The Southern Company
Change
EXC
Exelon Corporation
Change
D
Dominion Resources, Inc.
Change
DUK
Duke Energy Corporation
Change
8.58 6.89 10.01 5.03 10.31 8.99
All amounts in millions
from last financial year
         
Implied Share Price $35.61 $28.31 $82.69 $31.31 $16.01
Market Cap 4,004 30,653 27,596 25,815 22,866
Net Debt 4,271 19,193 10,671 17,979 15,473
Enterprise Value (EV) 8,275 49,846 38,267 43,794 38,339
Revenue 3,426 15,743 17,318 15,131 12,731
EBITDA 1,201 4,978 7,615 4,246 4,264
Percent 35.1 % 31.6 % 44.0 % 28.1 % 33.5 %
EBIT 919 3,470 5,014 3,107 2,608
Percent 26.8 % 22.0 % 29.0 % 20.5 % 20.5 %
Balance Sheet          
Total Assets 11,589 52,046 49,180 42,554 57,040
Total Liabilities 8,475 36,086 36,540 31,112 35,290
Shareholders Equity 3,113 15,960 12,640 11,442 21,750.0

Price history

Comments

No comments yet. Login to comment.