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?
Pound5Point97
Implied share price

Buy Undervalued by 70.1%

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
7.11 4.75 6.66 8.05 10.39 3.65
All amounts in millions
from last financial year
         
Implied Share Price £5.97 $81.83 $72.28 $29.13 £45.58
Market Cap 64,456 317,590 155,983 141,949 136,283
Net Debt 26,560 24,505 14,603 26,627 30,888
Enterprise Value (EV) 91,081 342,100 170,586 310,638 163,814
Revenue 222,894 394,105 129,925 264,960 368,056
EBITDA 19,166 51,379 21,195 29,909 44,822
Percent 8.6 % 13.0 % 16.3 % 11.3 % 12.2 %
EBIT 3,947 34,082 158 3,195 29,227
Percent 1.8 % 8.6 % 0.1 % 1.2 % 7.9 %
Balance Sheet          
Total Assets 261,832 349,493 266,026 340,157 322,560
Total Liabilities 164,616 175,094 110,998 177,281 174,547
Shareholders Equity 97,216 174,399 155,028 162,876 148,013.0

Comments

No comments yet. Login to comment.