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?
Dollar340Point77
Implied share price

Buy Undervalued by 174.8%

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
TOT
TOTAL S.A. (ADR)
Change
BP
BP plc (ADR)
Change
15.57 5.73 7.86 10.67 5.78 56.2
All amounts in millions
from last financial year
         
Implied Share Price $340.77 $202.96 $112.77 $197.24 $12.60
Market Cap 236,054 432,628 246,195 161,605 150,761
Net Debt 3,915 18,055 34,866 18,002 25,205
Enterprise Value (EV) 239,969 451,777 516,374 172,779 932,004
Revenue 220,264 420,836 451,235 171,711 379,136
EBITDA 41,912 57,483 48,379 29,890 16,585
Percent 19.0 % 13.7 % 10.7 % 17.4 % 4.4 %
EBIT 27,726 40,301 26,870 19,832 3,075
Percent 12.6 % 9.6 % 6.0 % 11.5 % 0.8 %
Balance Sheet          
Total Assets 253,753 346,808 357,512 173,491 305,690
Total Liabilities 104,640 172,805 177,465 100,862 176,388
Shareholders Equity 149,113 174,003 180,047 72,629 129,302.0

Price history

Comments

No comments yet. Login to comment.