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?
Pound11Point06
Implied share price

Buy Undervalued by 127.1%

5% margin of safety What's this?

EV / EBITDA
Use Average
BP.
BP plc
XOM
Exxon Mobil Corporation
Change
RDS.A
Royal Dutch Shell plc (ADR)
Change
CVX
Chevron Corporation
Change
TOT
TOTAL S.A. (ADR)
Change
7.72 3.87 7.86 10.67 5.73 5.78
All amounts in millions
from last financial year
         
Implied Share Price £11.06 $98.56 $53.18 $167.98 $93.83
Market Cap 89,621 432,843 246,195 236,054 161,605
Net Debt 25,205 18,055 34,866 3,915 18,002
Enterprise Value (EV) 115,075 451,993 516,374 239,969 172,779
Revenue 379,136 420,836 451,235 220,264 171,711
EBITDA 29,700 57,483 48,379 41,912 29,890
Percent 7.8 % 13.7 % 10.7 % 19.0 % 17.4 %
EBIT 16,190 40,301 26,870 27,726 19,832
Percent 4.3 % 9.6 % 6.0 % 12.6 % 11.5 %
Balance Sheet          
Total Assets 305,690 346,808 357,512 253,753 173,491
Total Liabilities 176,388 172,805 177,465 104,640 100,862
Shareholders Equity 129,302 174,003 180,047 149,113 72,629.0

Comments

No comments yet. Login to comment.