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)
Dollar69Point80
Implied share price

Buy Undervalued by 5.7%

5% margin of safety What's this?

EV / EBITDA
Use Average
GAS
Nicor Inc.
OGZD
Gazprom OAO (EDR)
Change
TRP
TransCanada Corporation
Change
KMI
Kinder Morgan Inc
Change
KMP
Kinder Morgan Energy Partners LP
Change
11.07 10.69 1.25 15.55 13.25 14.56
All amounts in millions
from last financial year
         
Implied Share Price $69.80 $741.15 $30.50 $14.83 $66.85
Market Cap 7,966 49,530 48,127 48,017 47,496
Net Debt 4,803 2,070,550 34,233 42,491 20,724
Enterprise Value (EV) 12,769 2,164,985 82,360 90,443 68,220
Revenue 3,941 6,077,022 11,300 14,403 12,530
EBITDA 1,195 1,725,641 5,296 6,825 4,684
Percent 30.3 % 28.4 % 46.9 % 47.4 % 37.4 %
EBIT 798 1,202,632 3,531 4,516 3,238
Percent 20.2 % 19.8 % 31.2 % 31.4 % 25.8 %
Balance Sheet          
Total Assets 14,754 17,052,040 64,342 84,104 42,764
Total Liabilities 10,825 6,462,454 47,904 48,985 25,963
Shareholders Equity 3,929 10,589,586 16,438 35,119 16,801.0

Price history

Comments

No comments yet. Login to comment.