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)
Dollar64Point81
Implied share price

Within margin of safety Overvalued by 1.4%

5% margin of safety What's this?

EV / EBITDA
Use Average
GAS
Nicor Inc.
OGZD
Gazprom OAO (EDR)
Change
KMP
Kinder Morgan Energy Partners LP
Change
KMI
Kinder Morgan Inc
Change
ENB
Enbridge Inc. (USA)
Change
10.55 10.64 1.25 14.56 11.99 18.63
All amounts in millions
from last financial year
         
Implied Share Price $64.81 $713.86 $61.62 $13.23 $4.26
Market Cap 7,911 60,229 47,496 39,409 38,682
Net Debt 4,803 2,070,550 20,724 42,491 41,475
Enterprise Value (EV) 12,714 2,185,664 68,220 81,859 80,205
Revenue 3,941 6,077,022 12,530 14,403 33,794
EBITDA 1,195 1,751,310 4,684 6,825 4,305
Percent 30.3 % 28.8 % 37.4 % 47.4 % 12.7 %
EBIT 798 1,228,301 3,238 4,516 2,281
Percent 20.2 % 20.2 % 25.8 % 31.4 % 6.7 %
Balance Sheet          
Total Assets 14,754 17,052,040 42,764 84,104 84,664
Total Liabilities 10,825 6,462,454 25,963 48,985 65,766
Shareholders Equity 3,929 10,589,586 16,801 35,119 18,898.0

Price history

Comments

No comments yet. Login to comment.