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?
Dollar13Point12
Implied share price

Buy Undervalued by 958.1%

5% margin of safety What's this?

EV / EBITDA
Use Average
AOMD
AO MOSENERGO (EDS)
NEE
NextEra Energy, Inc.
Change
DUK
Duke Energy Corporation
Change
NGG
National Grid plc (ADR)
Change
SO
The Southern Company
Change
20.62 3.36 11.77 10.65 50.57 11.27
All amounts in millions
from last financial year
         
Implied Share Price $13.12 $271.25 $217.13 $24.51 $120.41
Market Cap 1,047 59,058 56,843 52,590 52,047
Net Debt 42,410 29,116 42,345 26,266 27,334
Enterprise Value (EV) 91,525 88,178 99,188 289,576 79,381
Revenue 171,163 17,486 23,459 15,115 17,489
EBITDA 27,261 7,491 9,310 5,726 7,042
Percent 15.9 % 42.8 % 39.7 % 37.9 % 40.3 %
EBIT 8,668 4,660 5,697 4,112 4,647
Percent 5.1 % 26.6 % 24.3 % 27.2 % 26.6 %
Balance Sheet          
Total Assets 330,407 82,479 121,156 58,934 78,318
Total Liabilities 98,538 59,905 81,429 45,379 56,999
Shareholders Equity 231,869 22,574 39,727 13,555 21,319.0

Comments

No comments yet. Login to comment.