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?
Dollar20Point70
Implied share price

Buy Undervalued by 34400.0%

5% margin of safety What's this?

EV / EBITDA
Use Average
APWR
A-Power Energy Generation Systems, Ltd.
NEE
NextEra Energy, Inc.
Change
DUK
Duke Energy Corporation
Change
NGG
National Grid plc (ADR)
Change
SO
The Southern Company
Change
20.62 -3.65 11.77 10.65 50.57 11.27
All amounts in millions
from last financial year
         
Implied Share Price $20.70 $271.25 $217.13 $24.51 $120.41
Market Cap 2 59,058 56,843 52,590 52,047
Net Debt -146 29,116 42,345 26,266 27,334
Enterprise Value (EV) -143 88,178 99,188 289,576 79,381
Revenue 311 17,486 23,459 15,115 17,489
EBITDA 39 7,491 9,310 5,726 7,042
Percent 12.7 % 42.8 % 39.7 % 37.9 % 40.3 %
EBIT 38 4,660 5,697 4,112 4,647
Percent 12.3 % 26.6 % 24.3 % 27.2 % 26.6 %
Balance Sheet          
Total Assets 355 82,479 121,156 58,934 78,318
Total Liabilities 142 59,905 81,429 45,379 56,999
Shareholders Equity 212 22,574 39,727 13,555 21,319.0

Comments

No comments yet. Login to comment.