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?
Dollar17Point27
Implied share price

Buy Undervalued by 444.8%

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
23.52 8.35 11.33 54.75 10.6 15.64
All amounts in millions
from last financial year
         
Implied Share Price $17.27 $221.63 $25.82 $304.57 $128.30
Market Cap 1,781 54,538 50,800 46,006 41,528
Net Debt 2,463 40,498 22,880 28,447 25,637
Enterprise Value (EV) 4,163 95,036 279,753 73,606 66,943
Revenue 1,586 23,925 14,809 17,021 12,436
EBITDA 498 8,389 5,110 6,946 4,281
Percent 31.4 % 35.1 % 34.5 % 40.8 % 34.4 %
EBIT 344 5,323 3,694 4,395 2,721
Percent 21.7 % 22.2 % 24.9 % 25.8 % 21.9 %
Balance Sheet          
Total Assets 5,449 120,709 52,384 74,929 54,327
Total Liabilities 4,330 79,834 40,473 55,013 42,772
Shareholders Equity 1,119 40,875 11,911 19,916 11,555.0

Comments

No comments yet. Login to comment.