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?
Dollar210Point21
Implied share price

Buy Undervalued by 99.9%

5% margin of safety What's this?

EV / EBITDA
Use Average
CVX
Chevron Corporation
XOM
Exxon Mobil Corporation
Change
RDS.A
Royal Dutch Shell plc (ADR)
Change
RDSA
Royal Dutch Shell plc
Change
BP
BP plc (ADR)
Change
10.15 5.26 7.66 8.72 3.65 26.77
All amounts in millions
from last financial year
         
Implied Share Price $210.21 $118.54 $74.34 £67.22 $14.98
Market Cap 197,719 369,300 203,197 136,283 126,346
Net Debt 14,603 24,505 23,933 30,888 22,762
Enterprise Value (EV) 212,322 393,805 420,163 163,814 783,966
Revenue 199,941 394,105 421,105 368,056 353,568
EBITDA 40,359 51,379 48,179 44,822 29,289
Percent 20.2 % 13.0 % 11.4 % 12.2 % 8.3 %
EBIT 23,566 34,082 23,680 29,227 11,097
Percent 11.8 % 8.6 % 5.6 % 7.9 % 3.1 %
Balance Sheet          
Total Assets 266,026 349,493 353,294 322,560 284,305
Total Liabilities 110,998 175,094 181,150 174,547 172,864
Shareholders Equity 155,028 174,399 172,144 148,013 111,441.0

Price history

Comments

No comments yet. Login to comment.