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?
Dollar75Point02
Implied share price

Buy Undervalued by 54.0%

5% margin of safety What's this?

EV / EBITDA
Use Average
SWX
Southwest Gas Corporation
OGZD
Gazprom OAO (EDR)
Change
KMI
Kinder Morgan Inc
Change
ENB
Enbridge Inc. (USA)
Change
TRP
TransCanada Corporation
Change
10.5 7.82 0.76 18.89 21.78 14.52
All amounts in millions
from last financial year
         
Implied Share Price $75.02 $708.56 $8.01 $9.55 $28.25
Market Cap 2,257 96,011 41,896 38,965 35,876
Net Debt 1,292 1,068,243 33,735 20,248 21,631
Enterprise Value (EV) 3,550 1,255,037 75,627 57,990 57,539
Revenue 1,927 4,764,411 9,973 25,306 8,007
EBITDA 454 1,652,120 4,003 2,662 3,962
Percent 23.6 % 34.7 % 40.1 % 10.5 % 49.5 %
EBIT 271 1,318,995 2,593 1,424 2,587
Percent 14.1 % 27.7 % 26.0 % 5.6 % 32.3 %
Balance Sheet          
Total Assets 4,488 12,068,139 68,185 47,172 48,333
Total Liabilities 3,177 3,676,408 54,320 36,672 31,422
Shareholders Equity 1,310 8,391,731 13,865 10,500 16,911.0

Price history

Comments

No comments yet. Login to comment.