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?
Dollar145Point62
Implied share price

Buy Undervalued by 40.4%

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
TOT
TOTAL S.A. (ADR)
Change
6.66 4.77 7.07 9.44 3.65 3.93
All amounts in millions
from last financial year
         
Implied Share Price $145.62 $86.17 $45.46 £42.41 $97.54
Market Cap 196,055 388,560 212,541 136,283 123,979
Net Debt 3,915 18,055 34,866 30,888 24,828
Enterprise Value (EV) 199,970 406,615 456,485 163,814 145,639
Revenue 220,264 420,836 451,235 368,056 227,969
EBITDA 41,912 57,483 48,379 44,822 37,041
Percent 19.0 % 13.7 % 10.7 % 12.2 % 16.2 %
EBIT 27,726 40,301 26,870 29,227 23,683
Percent 12.6 % 9.6 % 6.0 % 7.9 % 10.4 %
Balance Sheet          
Total Assets 253,753 346,808 357,512 322,560 239,223
Total Liabilities 104,640 172,805 177,465 174,547 138,982
Shareholders Equity 149,113 174,003 180,047 148,013 100,241.0

Price history

Comments

No comments yet. Login to comment.