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)
Dollar57Point50
Implied share price

Sell Overvalued by 12.4%

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
TRP
TransCanada Corporation
Change
9.83 10.65 1.26 14.56 12.06 13.69
All amounts in millions
from last financial year
         
Implied Share Price $57.50 $647.85 $54.35 $11.02 $25.35
Market Cap 7,921 53,911 47,496 39,833 38,293
Net Debt 4,803 2,070,550 20,724 42,491 34,233
Enterprise Value (EV) 12,724 2,173,257 68,220 82,282 72,526
Revenue 3,941 6,077,022 12,530 14,403 11,300
EBITDA 1,195 1,725,641 4,684 6,825 5,296
Percent 30.3 % 28.4 % 37.4 % 47.4 % 46.9 %
EBIT 798 1,202,632 3,238 4,516 3,531
Percent 20.2 % 19.8 % 25.8 % 31.4 % 31.2 %
Balance Sheet          
Total Assets 14,754 17,052,040 42,764 84,104 64,342
Total Liabilities 10,825 6,462,454 25,963 48,985 47,904
Shareholders Equity 3,929 10,589,586 16,801 35,119 16,438.0

Price history

Comments

No comments yet. Login to comment.