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)
Dollar3Point49
Implied share price

Sell Overvalued by 86.1%

5% margin of safety What's this?

EV / EBITDA
Use Average
NI
NiSource Inc.
OGZD
Gazprom OAO (EDR)
Change
ENB
Enbridge Inc. (USA)
Change
TRP
TransCanada Corporation
Change
TRP
TransCanada Corporation (USA)
Change
6.06 10.21 0.66 16.63 11.0 10.59
All amounts in millions
from last financial year
         
Implied Share Price $3.49 $399.63 $1.66 $10.31 $11.13
Market Cap 7,110 114,564 31,356 30,745 29,799
Net Debt 7,942 867,226 15,829 21,513 21,513
Enterprise Value (EV) 15,053 1,087,981 47,039 52,256 51,317
Revenue 6,019 4,637,090 19,402 9,139 9,139
EBITDA 1,474 1,656,843 2,828 4,749 4,845
Percent 24.5 % 35.7 % 14.6 % 52.0 % 53.0 %
EBIT 907 1,656,843 1,891 3,221 3,259
Percent 15.1 % 35.7 % 9.7 % 35.2 % 35.7 %
Balance Sheet          
Total Assets 20,708 9,235,993 34,343 48,995 48,995
Total Liabilities 15,711 2,986,242 25,502 31,671 31,671
Shareholders Equity 4,997 6,249,751 8,841 17,324 17,324.0

Price history

Comments

No comments yet. Login to comment.