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?
Dollar16Point10
Implied share price

Buy Undervalued by 403.1%

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
22.26 8.38 9.03 52.95 10.79 15.89
All amounts in millions
from last financial year
         
Implied Share Price $16.10 $268.67 $24.11 $284.10 $116.05
Market Cap 1,795 53,101 49,184 47,344 41,415
Net Debt 2,463 40,498 22,880 28,447 25,637
Enterprise Value (EV) 4,179 93,564 270,594 74,964 67,052
Revenue 1,586 23,925 14,809 17,021 12,436
EBITDA 498 10,359 5,110 6,946 4,219
Percent 31.4 % 43.3 % 34.5 % 40.8 % 33.9 %
EBIT 344 6,852 3,694 4,395 2,659
Percent 21.7 % 28.6 % 24.9 % 25.8 % 21.4 %
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.