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?
Dollar29Point69
Implied share price

Sell Overvalued by 56.3%

5% margin of safety What's this?

EV / EBITDA
Use Average
BPL
Buckeye Partners, L.P.
SLB
Schlumberger Limited (ADR)
Change
HAL
Halliburton Company
Change
ENB
Enbridge Inc.
Change
NOV
National-Oilwell Varco, Inc.
Change
10.89 18.15 9.18 7.4 21.97 7.26
All amounts in millions
from last financial year
         
Implied Share Price $29.69 $85.67 $65.87 $10.33 $107.06
Market Cap 7,180 95,188 41,074 37,645 30,546
Net Debt 2,934 5,356 1,938 20,141 -170
Enterprise Value (EV) 10,115 100,544 43,012 57,776 30,376
Revenue 4,357 42,321 28,503 25,306 20,041
EBITDA 557 10,950 5,815 2,630 4,185
Percent 12.8 % 25.9 % 20.4 % 10.4 % 20.9 %
EBIT 386 7,719 4,187 1,424 3,557
Percent 8.9 % 18.2 % 14.7 % 5.6 % 17.7 %
Balance Sheet          
Total Assets 5,981 61,547 27,410 47,172 31,484
Total Liabilities 3,608 26,796 11,645 36,672 11,245
Shareholders Equity 2,372 34,751 15,765 10,500 20,239.0

Price history

Comments

No comments yet. Login to comment.