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 (switch to Discounted Cash Flow Analysis)
Dollar56Point75
Implied share price

Sell Overvalued by 10.8%

5% margin of safety What's this?

EV / EBITDA
Use Average
CAM
Cameron International Corporation
SLB
Schlumberger Limited (ADR)
Change
HAL
Halliburton Company
Change
ENB
Enbridge Inc.
Change
NOV
National-Oilwell Varco, Inc.
Change
10.97 12.28 9.4 7.4 21.97 7.26
All amounts in millions
from last financial year
         
Implied Share Price $56.75 $86.36 $66.39 $10.60 $107.89
Market Cap 15,788 97,581 41,074 37,645 30,546
Net Debt 373 5,356 1,938 20,141 -170
Enterprise Value (EV) 16,161 102,937 43,012 57,776 30,376
Revenue 8,502 42,321 28,503 25,306 20,041
EBITDA 1,316 10,950 5,815 2,630 4,185
Percent 15.5 % 25.9 % 20.4 % 10.4 % 20.9 %
EBIT 1,061 7,719 4,187 1,424 3,557
Percent 12.5 % 18.2 % 14.7 % 5.6 % 17.7 %
Balance Sheet          
Total Assets 11,158 61,547 27,410 47,172 31,484
Total Liabilities 5,592 26,796 11,645 36,672 11,245
Shareholders Equity 5,566 34,751 15,765 10,500 20,239.0

Price history

Comments

No comments yet. Login to comment.