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?
Dollar15Point01
Implied share price

Buy Undervalued by 367.6%

5% margin of safety What's this?

EV / EBITDA
Use Average
IFT
Infratil Limited
NGG
National Grid plc (ADR)
Change
DUK
Duke Energy Corporation
Change
NEE
NextEra Energy, Inc.
Change
D
Dominion Resources, Inc.
Change
23.39 8.88 54.4 9.14 10.63 16.11
All amounts in millions
from last financial year
         
Implied Share Price $15.01 $27.08 $285.00 $301.82 $124.00
Market Cap 1,803 53,261 52,930 46,180 42,366
Net Debt 2,237 23,232 40,498 28,447 25,637
Enterprise Value (EV) 4,027 291,413 94,688 73,806 67,980
Revenue 1,668 15,201 23,925 17,021 12,436
EBITDA 453 5,357 10,359 6,946 4,219
Percent 27.2 % 35.2 % 43.3 % 40.8 % 33.9 %
EBIT 303 3,863 6,852 4,395 2,659
Percent 18.2 % 25.4 % 28.6 % 25.8 % 21.4 %
Balance Sheet          
Total Assets 5,947 55,089 120,709 74,929 54,327
Total Liabilities 4,453 43,127 79,834 55,013 42,772
Shareholders Equity 1,493 11,962 40,875 19,916 11,555.0

Comments

No comments yet. Login to comment.