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?
Dollar61Point52
Implied share price

Buy Undervalued by 68.7%

5% margin of safety What's this?

EV / EBITDA
Use Average
BEXP
Brigham Exploration Company
PTR
PetroChina Company Limited (ADR)
Change
SNP
China Petroleum & Chemical Corp. (ADR)
Change
CEO
CNOOC Limited (ADR)
Change
OXY
Occidental Petroleum Corporation
Change
60.41 35.99 73.79 58.29 69.46 5.64
All amounts in millions
from last financial year
         
Implied Share Price $61.52 $106.74 $115.38 $163.94 $1027.46
Market Cap 4,278 253,722 100,579 83,284 71,839
Net Debt 52 398,776 267,234 -75,823 6,031
Enterprise Value (EV) 4,330 24,350,731 9,923,386 8,328,397 77,870
Revenue 169 2,195,296 2,786,045 247,627 24,253
EBITDA 120 329,981 170,247 119,904 13,802
Percent 70.9 % 15.0 % 6.1 % 48.4 % 56.9 %
EBIT 60 178,006 99,791 89,791 9,291
Percent 35.6 % 8.1 % 3.6 % 36.3 % 38.3 %
Balance Sheet          
Total Assets 1,085 2,168,896 1,266,693 456,070 64,210
Total Liabilities 492 1,104,886 755,779 146,290 24,194
Shareholders Equity 593 1,064,010 510,914 309,780 40,016.0

Comments

No comments yet. Login to comment.