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)
Dollar26Point30
Implied share price

Sell Overvalued by 8.5%

5% margin of safety What's this?

EV / EBITDA
Use Average
NI
NiSource Inc.
OGZD
Gazprom OAO (EDR)
Change
KMI
Kinder Morgan Inc
Change
ENB
Enbridge Inc. (USA)
Change
TRP
TransCanada Corporation
Change
10.18 10.65 0.76 18.63 21.83 14.38
All amounts in millions
from last financial year
         
Implied Share Price $26.30 $685.22 $6.76 $8.48 $26.43
Market Cap 8,967 100,340 40,860 38,689 35,318
Net Debt 8,066 1,068,243 33,735 20,248 21,631
Enterprise Value (EV) 17,034 1,253,659 74,592 58,103 56,981
Revenue 5,061 4,764,411 9,973 25,306 8,007
EBITDA 1,599 1,652,120 4,003 2,662 3,962
Percent 31.6 % 34.7 % 40.1 % 10.5 % 49.5 %
EBIT 1,006 1,318,995 2,593 1,424 2,587
Percent 19.9 % 27.7 % 26.0 % 5.6 % 32.3 %
Balance Sheet          
Total Assets 21,844 12,068,139 68,185 47,172 48,333
Total Liabilities 16,290 3,676,408 54,320 36,672 31,422
Shareholders Equity 5,554 8,391,731 13,865 10,500 16,911.0

Price history

Comments

No comments yet. Login to comment.