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?
Dollar62Point31
Implied share price

Buy Undervalued by 44.0%

5% margin of safety What's this?

EV / EBITDA
Use Average
WGL
WGL Holdings, Inc.
OGZD
Gazprom OAO (EDR)
Change
KMI
Kinder Morgan Inc
Change
ENB
Enbridge Inc. (USA)
Change
TRP
TransCanada Corporation
Change
11.13 8.42 0.74 18.41 24.26 13.87
All amounts in millions
from last financial year
         
Implied Share Price $62.31 $753.51 $10.43 $9.46 $31.75
Market Cap 2,235 83,574 39,948 36,972 33,288
Net Debt 826 1,068,243 33,735 20,248 21,631
Enterprise Value (EV) 3,076 1,229,764 73,680 64,581 54,937
Revenue 2,425 4,764,411 9,973 25,306 8,007
EBITDA 365 1,652,120 4,003 2,662 3,962
Percent 15.1 % 34.7 % 40.1 % 10.5 % 49.5 %
EBIT 269 1,318,995 2,593 1,424 2,587
Percent 11.1 % 27.7 % 26.0 % 5.6 % 32.3 %
Balance Sheet          
Total Assets 4,110 12,068,139 68,185 47,172 48,333
Total Liabilities 2,813 3,676,408 54,320 36,672 31,422
Shareholders Equity 1,297 8,391,731 13,865 10,500 16,911.0

Price history

Comments

No comments yet. Login to comment.