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?
Dollar18Point65
Implied share price

Buy Undervalued by 507.5%

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
25.01 8.24 10.31 58.71 12.78 13.92
All amounts in millions
from last financial year
         
Implied Share Price $18.65 $273.35 $27.83 $262.96 $162.61
Market Cap 1,751 56,420 55,279 45,779 42,771
Net Debt 2,463 39,550 22,880 27,988 22,717
Enterprise Value (EV) 4,109 95,970 299,994 72,922 65,495
Revenue 1,586 24,598 14,809 15,136 13,120
EBITDA 498 9,313 5,110 5,704 4,706
Percent 31.4 % 37.9 % 34.5 % 37.7 % 35.9 %
EBIT 344 6,084 3,694 3,541 3,316
Percent 21.7 % 24.7 % 24.9 % 23.4 % 25.3 %
Balance Sheet          
Total Assets 5,449 114,779 52,384 69,306 50,096
Total Liabilities 4,330 73,449 40,473 51,266 38,454
Shareholders Equity 1,119 41,330 11,911 18,040 11,642.0

Comments

No comments yet. Login to comment.