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?
Dollar16Point77
Implied share price

Buy Undervalued by 642.0%

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
23.31 7.2 53.71 9.76 12.26 13.56
All amounts in millions
from last financial year
         
Implied Share Price $16.77 $26.85 $251.19 $241.45 $149.59
Market Cap 1,269 51,671 51,303 42,896 41,101
Net Debt 2,476 21,993 39,550 27,988 22,717
Enterprise Value (EV) 3,800 281,393 90,853 70,112 63,818
Revenue 2,400 14,359 24,598 15,136 13,120
EBITDA 527 5,239 9,313 5,717 4,706
Percent 22.0 % 36.5 % 37.9 % 37.8 % 35.9 %
EBIT 378 3,878 6,084 3,541 3,316
Percent 15.8 % 27.0 % 24.7 % 23.4 % 25.3 %
Balance Sheet          
Total Assets 5,439 54,705 114,779 69,306 50,096
Total Liabilities 4,435 44,477 73,449 51,266 38,454
Shareholders Equity 1,004 10,228 41,330 18,040 11,642.0

Comments

No comments yet. Login to comment.