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?
Dollar14Point21
Implied share price

Buy Undervalued by 338.6%

5% margin of safety What's this?

EV / EBITDA
Use Average
IFT
Infratil Limited
DUK
Duke Energy Corporation
Change
NEE
NextEra Energy, Inc.
Change
NGG
National Grid plc (ADR)
Change
SO
The Southern Company
Change
22.02 8.76 10.35 11.09 54.69 10.35
All amounts in millions
from last financial year
         
Implied Share Price $14.21 $236.05 $294.30 $24.97 $138.97
Market Cap 1,821 53,968 53,936 53,551 45,521
Net Debt 2,237 42,345 29,116 24,559 27,334
Enterprise Value (EV) 4,043 96,313 83,052 293,197 72,855
Revenue 1,667 23,459 17,486 15,201 17,489
EBITDA 461 9,310 7,491 5,361 7,042
Percent 27.7 % 39.7 % 42.8 % 35.3 % 40.3 %
EBIT 302 5,697 4,660 3,867 4,647
Percent 18.1 % 24.3 % 26.6 % 25.4 % 26.6 %
Balance Sheet          
Total Assets 5,947 121,156 82,479 55,089 78,318
Total Liabilities 4,453 81,429 59,905 43,127 56,999
Shareholders Equity 1,493 39,727 22,574 11,962 21,319.0

Comments

No comments yet. Login to comment.