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)
Pound4Point94
Implied share price

Buy Undervalued by 6.5%

5% margin of safety What's this?

EV / EBITDA
Use Average
NWG
Northumbrian Water Group plc
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 11.5 13.34 4.35 12.64 16.41
All amounts in millions
from last financial year
         
Implied Share Price £4.94 $64.42 $55.15 £21.71 $20.17
Market Cap 2,407 13,657 6,580 5,745 5,612
Net Debt 2,312 6,511 11,482 4,851 1,769
Enterprise Value (EV) 4,719 20,168 18,009 10,597 7,382
Revenue 738 3,159 11,711 1,786 814
EBITDA 410 1,512 4,137 838 449
Percent 55.6 % 47.9 % 35.3 % 46.9 % 55.2 %
EBIT 298 1,072 3,063 522 321
Percent 40.5 % 33.9 % 26.2 % 29.2 % 39.4 %
Balance Sheet          
Total Assets 4,012 17,241 33,706 8,444 5,717
Total Liabilities 3,539 12,192 19,990 7,427 3,991
Shareholders Equity 473 5,049 13,716 1,017 1,725.93

Comments

No comments yet. Login to comment.