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)
Dollar126Point93
Implied share price

Buy Undervalued by 138.7%

5% margin of safety What's this?

EV / EBITDA
Use Average
SO
The Southern Company
NEE
NextEra Energy, Inc.
Change
DUK
Duke Energy Corporation
Change
NGG
National Grid plc (ADR)
Change
D
Dominion Resources, Inc.
Change
21.52 11.27 11.77 10.65 50.57 14.6
All amounts in millions
from last financial year
         
Implied Share Price $126.93 $285.94 $229.38 $25.89 $134.92
Market Cap 52,047 59,058 56,843 52,590 48,208
Net Debt 27,334 29,116 42,345 26,266 28,195
Enterprise Value (EV) 79,381 88,178 99,188 289,576 76,403
Revenue 17,489 17,486 23,459 15,115 11,683
EBITDA 7,042 7,491 9,310 5,726 5,233
Percent 40.3 % 42.8 % 39.7 % 37.9 % 44.8 %
EBIT 4,647 4,660 5,697 4,112 3,564
Percent 26.6 % 26.6 % 24.3 % 27.2 % 30.5 %
Balance Sheet          
Total Assets 78,318 82,479 121,156 58,934 58,648
Total Liabilities 56,999 59,905 81,429 45,379 45,984
Shareholders Equity 21,319 22,574 39,727 13,555 12,664.0

Price history

Comments

No comments yet. Login to comment.