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?
Dollar99Point80
Implied share price

Sell Overvalued by 8.5%

5% margin of safety What's this?

EV / EBITDA
Use Average
SNP
China Petroleum & Chemical Corp. (ADR)
PTR
PetroChina Company Limited (ADR)
Change
CEO
CNOOC Limited (ADR)
Change
OXY
Occidental Petroleum Corporation
Change
EPD
Enterprise Products Partners L.P.
Change
52.46 57.21 68.93 68.07 5.72 17.67
All amounts in millions
from last financial year
         
Implied Share Price $99.80 $92.41 $142.59 $891.27 $222.47
Market Cap 99,476 250,393 82,952 72,934 57,746
Net Debt 267,234 398,776 -75,823 6,031 16,185
Enterprise Value (EV) 9,739,327 22,745,637 8,162,313 78,965 73,422
Revenue 2,786,045 2,195,296 247,627 24,253 42,583
EBITDA 170,247 329,981 119,904 13,802 4,155
Percent 6.1 % 15.0 % 48.4 % 56.9 % 9.8 %
EBIT 99,791 178,006 89,791 9,291 2,925
Percent 3.6 % 8.1 % 36.3 % 38.3 % 6.9 %
Balance Sheet          
Total Assets 1,266,693 2,168,896 456,070 64,210 35,934
Total Liabilities 755,779 1,104,886 146,290 24,194 22,746
Shareholders Equity 510,914 1,064,010 309,780 40,016 13,187.7

Price history

Comments

No comments yet. Login to comment.