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)
Dollar58Point33
Implied share price

Sell Overvalued by 9.7%

5% margin of safety What's this?

EV / EBITDA
Use Average
GAS
Nicor Inc.
KMP
Kinder Morgan Energy Partners LP
Change
OGZD
Gazprom OAO (EDR)
Change
TRP
TransCanada Corporation
Change
KMI
Kinder Morgan Inc
Change
9.9 10.53 14.56 1.11 12.73 10.86
All amounts in millions
from last financial year
         
Implied Share Price $58.33 $55.04 $594.53 $29.08 $11.01
Market Cap 7,780 47,496 39,675 34,189 31,151
Net Debt 4,803 20,724 1,639,898 27,895 42,998
Enterprise Value (EV) 12,583 68,220 1,715,032 62,395 74,099
Revenue 3,941 12,530 5,567,301 10,185 14,403
EBITDA 1,195 4,684 1,546,278 4,903 6,825
Percent 30.3 % 37.4 % 27.8 % 48.1 % 47.4 %
EBIT 798 3,238 1,074,127 3,292 4,516
Percent 20.2 % 25.8 % 19.3 % 32.3 % 31.4 %
Balance Sheet          
Total Assets 14,754 42,764 15,177,470 58,947 84,231
Total Liabilities 10,825 25,963 5,360,912 39,877 49,028
Shareholders Equity 3,929 16,801 9,816,558 19,070 35,203.0

Price history

Comments

No comments yet. Login to comment.