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?
Pound8Point63
Implied share price

Buy Undervalued by 123.0%

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
6.17 3.19 6.93 8.27 4.52 3.65
All amounts in millions
from last financial year
         
Implied Share Price £8.63 $69.91 $39.90 $124.57 £38.89
Market Cap 70,597 331,394 173,733 167,625 136,283
Net Debt 22,762 24,505 23,933 14,603 30,888
Enterprise Value (EV) 93,504 355,899 367,207 182,228 163,814
Revenue 353,568 394,105 421,105 199,941 368,056
EBITDA 29,289 51,379 44,390 40,359 44,822
Percent 8.3 % 13.0 % 10.5 % 20.2 % 12.2 %
EBIT 11,097 34,082 19,891 23,566 29,227
Percent 3.1 % 8.6 % 4.7 % 11.8 % 7.9 %
Balance Sheet          
Total Assets 284,305 349,493 353,116 266,026 322,560
Total Liabilities 172,864 175,094 181,150 110,998 174,547
Shareholders Equity 111,441 174,399 171,966 155,028 148,013.0

Comments

No comments yet. Login to comment.