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 (switch to Discounted Cash Flow Analysis)
Dollar153Point36
Implied share price

Buy Undervalued by 164.9%

5% margin of safety What's this?

EV / EBITDA
Use Average
TEG
Integrys Energy Group, Inc.
DUK
Duke Energy Corporation
Change
NGG
National Grid plc (ADR)
Change
SO
The Southern Company
Change
NEE
NextEra Energy, Inc.
Change
20.76 10.18 13.13 45.42 9.72 12.78
All amounts in millions
from last financial year
         
Implied Share Price $153.36 $139.83 $23.67 $123.60 $172.29
Market Cap 4,581 48,134 43,494 38,773 34,646
Net Debt 2,700 38,761 21,993 21,806 27,030
Enterprise Value (EV) 7,311 86,931 237,974 60,555 61,676
Revenue 4,212 19,624 14,359 16,537 14,256
EBITDA 718 6,621 5,239 6,231 4,825
Percent 17.0 % 33.7 % 36.5 % 37.7 % 33.8 %
EBIT 467 4,332 3,878 4,444 3,307
Percent 11.1 % 22.1 % 27.0 % 26.9 % 23.2 %
Balance Sheet          
Total Assets 10,327 113,856 54,705 63,149 64,439
Total Liabilities 7,250 72,993 44,477 43,770 48,371
Shareholders Equity 3,076 40,863 10,228 19,379 16,068.0

Price history

Comments

No comments yet. Login to comment.