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?
Pound9Point12
Implied share price

Buy Undervalued by 108.2%

5% margin of safety What's this?

EV / EBITDA
Use Average
BP.
BP plc
XOM
Exxon Mobil Corporation
Change
CVX
Chevron Corporation
Change
RDS.A
Royal Dutch Shell plc (ADR)
Change
RDSA
Royal Dutch Shell plc
Change
6.47 3.51 7.22 4.96 8.68 3.65
All amounts in millions
from last financial year
         
Implied Share Price £9.12 $73.66 $131.12 $42.07 £41.06
Market Cap 79,978 346,279 185,415 183,612 136,283
Net Debt 22,762 24,505 14,603 23,933 30,888
Enterprise Value (EV) 102,822 370,784 200,018 385,360 163,814
Revenue 353,568 394,105 199,941 421,105 368,056
EBITDA 29,289 51,379 40,359 44,390 44,822
Percent 8.3 % 13.0 % 20.2 % 10.5 % 12.2 %
EBIT 11,097 34,082 23,566 19,891 29,227
Percent 3.1 % 8.6 % 11.8 % 4.7 % 7.9 %
Balance Sheet          
Total Assets 284,305 349,493 266,026 353,116 322,560
Total Liabilities 172,864 175,094 110,998 181,150 174,547
Shareholders Equity 111,441 174,399 155,028 171,966 148,013.0

Comments

No comments yet. Login to comment.