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 (switch to Discounted Cash Flow Analysis)
Dollar234Point76
Implied share price

Buy Undervalued by 184.5%

5% margin of safety What's this?

EV / EBITDA
Use Average
DUK
Duke Energy Corporation
NEE
NextEra Energy, Inc.
Change
NGG
National Grid plc (ADR)
Change
SO
The Southern Company
Change
D
Dominion Resources, Inc.
Change
21.92 10.65 11.77 50.57 11.27 14.6
All amounts in millions
from last financial year
         
Implied Share Price $234.76 $292.40 $26.50 $129.79 $138.25
Market Cap 56,843 59,058 52,590 52,047 48,208
Net Debt 42,345 29,116 26,266 27,334 28,195
Enterprise Value (EV) 99,188 88,178 289,576 79,381 76,403
Revenue 23,459 17,486 15,115 17,489 11,683
EBITDA 9,310 7,491 5,726 7,042 5,233
Percent 39.7 % 42.8 % 37.9 % 40.3 % 44.8 %
EBIT 5,697 4,660 4,112 4,647 3,564
Percent 24.3 % 26.6 % 27.2 % 26.6 % 30.5 %
Balance Sheet          
Total Assets 121,156 82,479 58,934 78,318 58,648
Total Liabilities 81,429 59,905 45,379 56,999 45,984
Shareholders Equity 39,727 22,574 13,555 21,319 12,664.0

Price history

Comments

No comments yet. Login to comment.