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  

What's this?
Dollar130Point07
Implied share price

Buy Undervalued by 236.0%

5% margin of safety What's this?

EV / EBITDA
Use Average
UIL
UIL Holdings Corporation
DUK
Duke Energy Corporation
Change
NGG
National Grid plc (ADR)
Change
SO
The Southern Company
Change
NEE
NextEra Energy, Inc.
Change
20.43 9.18 13.07 44.41 9.72 12.62
All amounts in millions
from last financial year
         
Implied Share Price $130.07 $136.71 $23.75 $121.22 $168.51
Market Cap 1,962 47,718 43,004 38,773 33,856
Net Debt 1,817 38,761 21,993 21,806 27,030
Enterprise Value (EV) 3,780 86,514 237,167 60,555 60,886
Revenue 1,486 19,624 14,359 16,537 14,256
EBITDA 411 6,621 5,340 6,231 4,825
Percent 27.7 % 33.7 % 37.2 % 37.7 % 33.8 %
EBIT 230 4,332 3,878 4,444 3,307
Percent 15.5 % 22.1 % 27.0 % 26.9 % 23.2 %
Balance Sheet          
Total Assets 4,960 113,856 54,705 63,149 64,439
Total Liabilities 3,843 72,993 44,477 43,770 48,371
Shareholders Equity 1,116 40,863 10,228 19,379 16,068.0

Price history

Comments

No comments yet. Login to comment.