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?
Dollar14Point34
Implied share price

Buy Undervalued by 37.5%

5% margin of safety What's this?

EV / EBITDA
Use Average
AUI
AltaGas Utility Group Inc.
OGZD
Gazprom OAO (EDR)
Change
TRP
TransCanada Corporation
Change
KMI
Kinder Morgan Inc
Change
KMP
Kinder Morgan Energy Partners LP
Change
11.21 9.72 1.25 15.9 13.37 14.56
All amounts in millions
from last financial year
         
Implied Share Price $14.34 $751.56 $31.40 $15.25 $68.24
Market Cap 84 50,157 49,966 48,843 47,496
Net Debt 122 2,070,550 34,233 42,491 20,724
Enterprise Value (EV) 206 2,165,445 84,199 91,268 68,220
Revenue 154 6,077,022 11,300 14,403 12,530
EBITDA 21 1,725,641 5,296 6,825 4,684
Percent 13.8 % 28.4 % 46.9 % 47.4 % 37.4 %
EBIT 12 1,202,632 3,531 4,516 3,238
Percent 7.9 % 19.8 % 31.2 % 31.4 % 25.8 %
Balance Sheet          
Total Assets 240 17,052,040 64,342 84,104 42,764
Total Liabilities 167 6,462,454 47,904 48,985 25,963
Shareholders Equity 73 10,589,586 16,438 35,119 16,801.0

Comments

No comments yet. Login to comment.