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?
Dollar11Point31
Implied share price

Sell Overvalued by 83.9%

5% margin of safety What's this?

EV / EBITDA
Use Average
NGG
National Grid plc (ADR)
NEE
NextEra Energy, Inc.
Change
DUK
Duke Energy Corporation
Change
SO
The Southern Company
Change
D
Dominion Resources, Inc.
Change
11.99 50.57 11.77 10.65 11.27 14.6
All amounts in millions
from last financial year
         
Implied Share Price $11.31 $131.33 $100.51 $58.31 $55.18
Market Cap 52,590 59,058 56,843 52,047 48,208
Net Debt 26,266 29,116 42,345 27,334 28,195
Enterprise Value (EV) 289,576 88,178 99,188 79,381 76,403
Revenue 15,115 17,486 23,459 17,489 11,683
EBITDA 5,726 7,491 9,310 7,042 5,233
Percent 37.9 % 42.8 % 39.7 % 40.3 % 44.8 %
EBIT 4,112 4,660 5,697 4,647 3,564
Percent 27.2 % 26.6 % 24.3 % 26.6 % 30.5 %
Balance Sheet          
Total Assets 58,934 82,479 121,156 78,318 58,648
Total Liabilities 45,379 59,905 81,429 56,999 45,984
Shareholders Equity 13,555 22,574 39,727 21,319 12,664.0

Price history

Comments

No comments yet. Login to comment.