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?
Dollar14Point61
Implied share price

Buy Undervalued by 333.5%

5% margin of safety What's this?

EV / EBITDA
Use Average
IFT
Infratil Limited
NEE
NextEra Energy, Inc.
Change
DUK
Duke Energy Corporation
Change
NGG
National Grid plc (ADR)
Change
SO
The Southern Company
Change
20.46 7.73 11.36 10.5 50.0 10.98
All amounts in millions
from last financial year
         
Implied Share Price $14.61 $268.65 $214.97 $24.26 $119.25
Market Cap 1,895 56,000 55,417 51,938 49,962
Net Debt 1,925 29,116 42,345 26,266 27,334
Enterprise Value (EV) 3,804 85,119 97,762 286,318 77,296
Revenue 1,775 17,486 23,459 15,115 17,489
EBITDA 492 7,491 9,310 5,726 7,042
Percent 27.7 % 42.8 % 39.7 % 37.9 % 40.3 %
EBIT 319 4,660 5,697 4,112 4,647
Percent 18.0 % 26.6 % 24.3 % 27.2 % 26.6 %
Balance Sheet          
Total Assets 6,627 82,479 121,156 58,934 78,318
Total Liabilities 4,702 59,905 81,429 45,379 56,999
Shareholders Equity 1,924 22,574 39,727 13,555 21,319.0

Comments

No comments yet. Login to comment.