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?
Dollar75Point81
Implied share price

Buy Undervalued by 16.4%

5% margin of safety What's this?

EV / EBITDA
Use Average
COP
ConocoPhillips
XOM
Exxon Mobil Corporation
Change
RDS.A
Royal Dutch Shell plc (ADR)
Change
CVX
Chevron Corporation
Change
RDSA
Royal Dutch Shell plc
Change
6.83 6.02 7.52 9.32 5.25 3.65
All amounts in millions
from last financial year
         
Implied Share Price $75.81 $78.02 $44.59 $138.74 £43.58
Market Cap 80,277 361,749 197,651 197,243 136,283
Net Debt 17,503 24,505 23,933 14,603 30,888
Enterprise Value (EV) 97,780 386,254 413,903 211,846 163,814
Revenue 52,464 394,105 421,105 199,941 368,056
EBITDA 16,256 51,379 44,390 40,359 44,822
Percent 31.0 % 13.0 % 10.5 % 20.2 % 12.2 %
EBIT 7,927 34,082 19,891 23,566 29,227
Percent 15.1 % 8.6 % 4.7 % 11.8 % 7.9 %
Balance Sheet          
Total Assets 116,539 349,493 353,116 266,026 322,560
Total Liabilities 64,628 175,094 181,150 110,998 174,547
Shareholders Equity 51,911 174,399 171,966 155,028 148,013.0

Price history

Comments

No comments yet. Login to comment.