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?
Dollar14Point07
Implied share price

Buy Undervalued by 337.0%

5% margin of safety What's this?

EV / EBITDA
Use Average
IFT
Infratil Limited
DUK
Duke Energy Corporation
Change
NGG
National Grid plc (ADR)
Change
NEE
NextEra Energy, Inc.
Change
D
Dominion Resources, Inc.
Change
21.77 8.71 9.01 49.95 10.64 16.74
All amounts in millions
from last financial year
         
Implied Share Price $14.07 $268.81 $24.63 $271.63 $111.48
Market Cap 1,809 52,843 49,917 45,440 45,002
Net Debt 2,237 40,498 24,559 28,447 25,637
Enterprise Value (EV) 4,032 93,341 267,786 73,877 70,614
Revenue 1,668 23,925 15,201 17,021 12,436
EBITDA 462 10,359 5,361 6,946 4,219
Percent 27.7 % 43.3 % 35.3 % 40.8 % 33.9 %
EBIT 303 6,852 3,867 4,395 2,659
Percent 18.2 % 28.6 % 25.4 % 25.8 % 21.4 %
Balance Sheet          
Total Assets 5,947 120,709 55,089 74,929 54,327
Total Liabilities 4,453 79,834 43,127 55,013 42,772
Shareholders Equity 1,493 40,875 11,962 19,916 11,555.0

Comments

No comments yet. Login to comment.