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)
Dollar20Point32
Implied share price

Buy Undervalued by 886.4%

5% margin of safety What's this?

EV / EBITDA
Use Average
NZR
The New Zealand Refining Company Limited
PTR
PetroChina Company Limited (ADR)
Change
SNP
China Petroleum & Chemical Corp. (ADR)
Change
CEO
CNOOC Limited (ADR)
Change
OXY
Occidental Petroleum Corporation
Change
50.27 5.57 59.86 49.54 64.12 5.8
All amounts in millions
from last financial year
         
Implied Share Price $20.32 $88.45 $95.49 $136.70 $853.66
Market Cap 576 237,215 91,056 78,128 74,030
Net Debt 60 398,776 267,234 -75,823 6,031
Enterprise Value (EV) 637 19,753,244 8,433,550 7,687,723 80,061
Revenue 278 2,195,296 2,786,045 247,627 24,253
EBITDA 114 329,981 170,247 119,904 13,802
Percent 41.1 % 15.0 % 6.1 % 48.4 % 56.9 %
EBIT 49 178,006 99,791 89,791 9,291
Percent 17.8 % 8.1 % 3.6 % 36.3 % 38.3 %
Balance Sheet          
Total Assets 947 2,168,896 1,266,693 456,070 64,210
Total Liabilities 376 1,104,886 755,779 146,290 24,194
Shareholders Equity 571 1,064,010 510,914 309,780 40,016.0

Comments

No comments yet. Login to comment.