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?
Dollar264Point77
Implied share price

Buy Undervalued by 753.0%

5% margin of safety What's this?

EV / EBITDA
Use Average
CVE
Cenovus Energy Inc
PTR
PetroChina Company Limited (ADR)
Change
SNP
China Petroleum & Chemical Corp. (ADR)
Change
CEO
CNOOC Limited (ADR)
Change
OXY
Occidental Petroleum Corporation
Change
57.37 8.04 68.93 57.21 68.07 5.72
All amounts in millions
from last financial year
         
Implied Share Price $264.77 $101.25 $109.42 $155.77 $975.33
Market Cap 23,452 250,393 99,476 82,952 72,934
Net Debt 5,331 398,776 267,234 -75,823 6,031
Enterprise Value (EV) 28,783 22,745,637 9,739,327 8,162,313 78,965
Revenue 16,842 2,195,296 2,786,045 247,627 24,253
EBITDA 3,580 329,981 170,247 119,904 13,802
Percent 21.3 % 15.0 % 6.1 % 48.4 % 56.9 %
EBIT 1,995 178,006 99,791 89,791 9,291
Percent 11.8 % 8.1 % 3.6 % 36.3 % 38.3 %
Balance Sheet          
Total Assets 24,216 2,168,896 1,266,693 456,070 64,210
Total Liabilities 14,410 1,104,886 755,779 146,290 24,194
Shareholders Equity 9,806 1,064,010 510,914 309,780 40,016.0

Comments

No comments yet. Login to comment.