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?
Dollar31Point92
Implied share price

Buy Undervalued by 10.4%

5% margin of safety What's this?

EV / EBITDA
Use Average
ARTNA
Artesian Resources Corporation
AWK
American Water Works Co., Inc.
Change
SBS
Companhia de Saneamento Basico (ADR)
Change
SVT
Severn Trent Plc
Change
WTR
Aqua America, Inc.
Change
11.89 11.09 13.34 4.35 12.64 16.41
All amounts in millions
from last financial year
         
Implied Share Price $31.92 $64.42 $55.15 £21.71 $20.17
Market Cap 262 13,657 6,580 5,745 5,612
Net Debt 115 6,511 11,482 4,851 1,769
Enterprise Value (EV) 379 20,168 18,009 10,597 7,382
Revenue 77 3,159 11,711 1,786 814
EBITDA 34 1,512 4,137 838 449
Percent 44.4 % 47.9 % 35.3 % 46.9 % 55.2 %
EBIT 25 1,072 3,063 522 321
Percent 32.9 % 33.9 % 26.2 % 29.2 % 39.4 %
Balance Sheet          
Total Assets 431 17,241 33,706 8,444 5,717
Total Liabilities 299 12,192 19,990 7,427 3,991
Shareholders Equity 132 5,049 13,716 1,017 1,725.93

Comments

No comments yet. Login to comment.