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)
Dollar183Point73
Implied share price

Buy Undervalued by 177.6%

5% margin of safety What's this?

EV / EBITDA
Use Average
AEP
American Electric Power Company, Inc.
NEE
NextEra Energy, Inc.
Change
DUK
Duke Energy Corporation
Change
NGG
National Grid plc (ADR)
Change
SO
The Southern Company
Change
20.62 9.8 11.77 10.65 50.57 11.27
All amounts in millions
from last financial year
         
Implied Share Price $183.73 $271.25 $217.13 $24.51 $120.41
Market Cap 32,546 59,058 56,843 52,590 52,047
Net Debt 19,809 29,116 42,345 26,266 27,334
Enterprise Value (EV) 52,355 88,178 99,188 289,576 79,381
Revenue 16,453 17,486 23,459 15,115 17,489
EBITDA 5,343 7,491 9,310 5,726 7,042
Percent 32.5 % 42.8 % 39.7 % 37.9 % 40.3 %
EBIT 3,333 4,660 5,697 4,112 4,647
Percent 20.3 % 26.6 % 24.3 % 27.2 % 26.6 %
Balance Sheet          
Total Assets 61,683 82,479 121,156 58,934 78,318
Total Liabilities 43,791 59,905 81,429 45,379 56,999
Shareholders Equity 17,891 22,574 39,727 13,555 21,319.0

Price history

Comments

No comments yet. Login to comment.