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?
Dollar20Point26
Implied share price

Sell Overvalued by 32.7%

5% margin of safety What's this?

EV / EBITDA
Use Average
YORW
The York Water Company
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 16.29 13.34 4.35 12.64 16.41
All amounts in millions
from last financial year
         
Implied Share Price $20.26 $64.42 $55.15 £21.71 $20.17
Market Cap 387 13,657 6,580 5,745 5,612
Net Debt 81 6,511 11,482 4,851 1,769
Enterprise Value (EV) 469 20,168 18,009 10,597 7,382
Revenue 47 3,159 11,711 1,786 814
EBITDA 28 1,512 4,137 838 449
Percent 61.2 % 47.9 % 35.3 % 46.9 % 55.2 %
EBIT 22 1,072 3,063 522 321
Percent 48.1 % 33.9 % 26.2 % 29.2 % 39.4 %
Balance Sheet          
Total Assets 310 17,241 33,706 8,444 5,717
Total Liabilities 201 12,192 19,990 7,427 3,991
Shareholders Equity 109 5,049 13,716 1,017 1,725.93

Comments

No comments yet. Login to comment.