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?
Dollar259Point74
Implied share price

Buy Undervalued by 107.9%

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
BP
BP plc (ADR)
Change
RDSA
Royal Dutch Shell plc
Change
8.24 3.88 5.15 8.49 21.41 3.65
All amounts in millions
from last financial year
         
Implied Share Price $259.74 $147.59 $65.65 $15.72 £53.59
Market Cap 242,177 409,911 217,153 139,230 136,283
Net Debt -9,721 1,999 15,488 28,683 30,888
Enterprise Value (EV) 232,515 411,910 443,670 853,976 163,814
Revenue 241,909 467,285 467,153 388,285 368,056
EBITDA 59,975 79,931 52,228 39,891 44,822
Percent 24.8 % 17.1 % 11.2 % 10.3 % 12.2 %
EBIT 46,562 64,043 38,671 24,026 29,227
Percent 19.2 % 13.7 % 8.3 % 6.2 % 7.9 %
Balance Sheet          
Total Assets 232,982 333,795 360,325 300,193 322,560
Total Liabilities 96,458 167,932 171,831 181,779 174,547
Shareholders Equity 136,524 165,863 188,494 118,414 148,013.0

Price history

Comments

No comments yet. Login to comment.