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?
Dollar18Point80
Implied share price

Sell Overvalued by 40.6%

5% margin of safety What's this?

EV / EBITDA
Use Average
WTR
Aqua America, Inc.
AWK
American Water Works Co., Inc.
Change
SBS
Companhia de Saneamento Basico (ADR)
Change
SVT
Severn Trent Plc
Change
PNN
Pennon Group plc
Change
11.34 16.41 13.34 4.35 12.64 14.44
All amounts in millions
from last financial year
         
Implied Share Price $18.80 $59.82 $51.87 £19.78 £5.53
Market Cap 5,612 13,657 6,580 5,745 3,657
Net Debt 1,769 6,511 11,482 4,851 2,754
Enterprise Value (EV) 7,382 20,168 18,009 10,597 6,411
Revenue 814 3,159 11,711 1,786 1,352
EBITDA 449 1,512 4,137 838 444
Percent 55.2 % 47.9 % 35.3 % 46.9 % 32.8 %
EBIT 321 1,072 3,063 522 257
Percent 39.4 % 33.9 % 26.2 % 29.2 % 19.0 %
Balance Sheet          
Total Assets 5,717 17,241 33,706 8,444 5,662
Total Liabilities 3,991 12,192 19,990 7,427 4,174
Shareholders Equity 1,725 5,049 13,716 1,017 1,487.6

Price history

Comments

No comments yet. Login to comment.