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?
Pound9Point35
Implied share price

Buy Undervalued by 118.5%

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
RDSA
Royal Dutch Shell plc
Change
6.59 3.48 7.01 9.24 5.01 3.65
All amounts in millions
from last financial year
         
Implied Share Price £9.35 $85.16 $44.90 $143.98 £41.89
Market Cap 78,816 384,876 212,107 205,905 136,283
Net Debt 25,205 18,055 34,866 3,915 30,888
Enterprise Value (EV) 103,250 402,931 447,001 209,820 163,814
Revenue 379,136 420,836 451,235 220,264 368,056
EBITDA 29,700 57,483 48,379 41,912 44,822
Percent 7.8 % 13.7 % 10.7 % 19.0 % 12.2 %
EBIT 16,190 40,301 26,870 27,726 29,227
Percent 4.3 % 9.6 % 6.0 % 12.6 % 7.9 %
Balance Sheet          
Total Assets 305,690 346,808 357,512 253,753 322,560
Total Liabilities 176,388 172,805 177,465 104,640 174,547
Shareholders Equity 129,302 174,003 180,047 149,113 148,013.0

Comments

No comments yet. Login to comment.