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)
Dollar142Point62
Implied share price

Buy Undervalued by 104.7%

5% margin of safety What's this?

EV / EBITDA
Use Average
TEG
Integrys Energy Group, Inc.
NEE
NextEra Energy, Inc.
Change
DUK
Duke Energy Corporation
Change
NGG
National Grid plc (ADR)
Change
SO
The Southern Company
Change
20.62 12.48 11.77 10.65 50.57 11.27
All amounts in millions
from last financial year
         
Implied Share Price $142.62 $271.25 $217.13 $24.51 $120.41
Market Cap 5,501 59,058 56,843 52,590 52,047
Net Debt 3,380 29,116 42,345 26,266 27,334
Enterprise Value (EV) 8,951 88,178 99,188 289,576 79,381
Revenue 4,144 17,486 23,459 15,115 17,489
EBITDA 717 7,491 9,310 5,726 7,042
Percent 17.3 % 42.8 % 39.7 % 37.9 % 40.3 %
EBIT 427 4,660 5,697 4,112 4,647
Percent 10.3 % 26.6 % 24.3 % 27.2 % 26.6 %
Balance Sheet          
Total Assets 11,282 82,479 121,156 58,934 78,318
Total Liabilities 7,931 59,905 81,429 45,379 56,999
Shareholders Equity 3,350 22,574 39,727 13,555 21,319.0

Price history

Comments

No comments yet. Login to comment.