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?
Dollar16Point50
Implied share price

Buy Undervalued by 427.2%

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
SO
The Southern Company
Change
22.69 8.31 10.92 57.54 11.1 10.14
All amounts in millions
from last financial year
         
Implied Share Price $16.50 $242.84 $24.69 $296.22 $144.62
Market Cap 1,758 62,135 53,916 49,611 45,638
Net Debt 2,463 39,550 22,880 28,447 22,636
Enterprise Value (EV) 4,141 101,685 294,039 77,130 68,274
Revenue 1,586 24,598 14,809 17,021 17,087
EBITDA 498 9,313 5,110 6,946 6,733
Percent 31.4 % 37.9 % 34.5 % 40.8 % 39.4 %
EBIT 344 6,084 3,694 4,395 4,435
Percent 21.7 % 24.7 % 24.9 % 25.8 % 26.0 %
Balance Sheet          
Total Assets 5,449 114,779 52,384 74,929 64,546
Total Liabilities 4,330 73,449 40,473 55,013 44,407
Shareholders Equity 1,119 41,330 11,911 19,916 20,139.0

Comments

No comments yet. Login to comment.