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)
Pound40Point72
Implied share price

Buy Undervalued by 143.0%

5% margin of safety What's this?

EV / EBITDA
Use Average
SSE
Scottish and Southern Energy plc
DUK
Duke Energy Corporation
Change
NGG
National Grid plc (ADR)
Change
SO
The Southern Company
Change
D
Dominion Resources, Inc.
Change
23.27 11.41 13.34 48.8 9.99 19.19
All amounts in millions
from last financial year
         
Implied Share Price £40.72 $163.33 $26.67 $141.44 $79.69
Market Cap 16,162 49,517 45,773 40,445 34,233
Net Debt 6,056 38,761 21,993 21,806 21,238
Enterprise Value (EV) 22,218 88,315 249,593 62,255 55,471
Revenue 31,723 19,624 14,359 16,537 13,093
EBITDA 1,947 6,621 5,115 6,231 2,891
Percent 6.1 % 33.7 % 35.6 % 37.7 % 22.1 %
EBIT 1,372 4,332 3,754 4,444 1,447
Percent 4.3 % 22.1 % 26.1 % 26.9 % 11.1 %
Balance Sheet          
Total Assets 19,685 113,856 54,705 63,149 46,838
Total Liabilities 15,100 72,993 44,477 43,770 36,013
Shareholders Equity 4,584 40,863 10,228 19,379 10,825.0

Comments

No comments yet. Login to comment.