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)
Pound29Point20
Implied share price

Buy Undervalued by 119.7%

5% margin of safety What's this?

EV / EBITDA
Use Average
SSE
Scottish and Southern Energy plc
SO
The Southern Company
Change
NGG
National Grid plc (ADR)
Change
EXC
Exelon Corporation
Change
D
Dominion Resources, Inc.
Change
17.21 9.52 9.97 38.58 6.38 11.48
All amounts in millions
from last financial year
         
Implied Share Price £29.20 $94.93 $20.67 $135.64 $96.37
Market Cap 12,555 39,421 37,986 32,770 29,889
Net Debt 6,056 19,908 19,875 12,476 20,585
Enterprise Value (EV) 18,611 59,329 209,701 38,020 50,474
Revenue 31,723 17,657 14,343 18,924 14,379
EBITDA 1,954 5,948 5,436 5,955 4,396
Percent 6.2 % 33.7 % 37.9 % 31.5 % 30.6 %
EBIT 1,379 4,231 4,184 4,620 3,327
Percent 4.3 % 24.0 % 29.2 % 24.4 % 23.1 %
Balance Sheet          
Total Assets 19,685 59,267 46,400 55,092 45,614
Total Liabilities 15,100 40,607 37,340 40,707 33,911
Shareholders Equity 4,584 18,660 9,060 14,385 11,703.0

Comments

No comments yet. Login to comment.