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?
Dollar13Point52
Implied share price

Buy Undervalued by 331.9%

5% margin of safety What's this?

EV / EBITDA
Use Average
IFT
Infratil Limited
DUK
Duke Energy Corporation
Change
NEE
NextEra Energy, Inc.
Change
NGG
National Grid plc (ADR)
Change
SO
The Southern Company
Change
21.18 8.63 9.16 11.67 53.09 10.27
All amounts in millions
from last financial year
         
Implied Share Price $13.52 $260.07 $257.45 $23.79 $129.00
Market Cap 1,757 54,405 52,579 51,349 44,374
Net Debt 2,237 40,498 28,447 24,559 24,267
Enterprise Value (EV) 3,982 94,877 81,079 284,622 68,641
Revenue 1,667 23,925 17,021 15,201 17,527
EBITDA 461 10,359 6,946 5,361 6,681
Percent 27.7 % 43.3 % 40.8 % 35.3 % 38.1 %
EBIT 302 6,852 4,395 3,867 4,647
Percent 18.1 % 28.6 % 25.8 % 25.4 % 26.5 %
Balance Sheet          
Total Assets 5,947 120,709 74,929 55,089 70,923
Total Liabilities 4,453 79,834 55,013 43,127 49,843
Shareholders Equity 1,493 40,875 19,916 11,962 21,080.0

Comments

No comments yet. Login to comment.