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?
Dollar97Point85
Implied share price

Buy Undervalued by 56.4%

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
6.53 4.44 6.75 9.07 5.42 3.65
All amounts in millions
from last financial year
         
Implied Share Price $97.85 $84.39 $46.44 $131.70 £41.48
Market Cap 77,030 370,182 211,404 202,984 136,283
Net Debt 15,144 18,055 23,933 14,603 30,888
Enterprise Value (EV) 92,174 388,237 436,813 218,693 163,814
Revenue 56,185 420,836 421,105 199,941 368,056
EBITDA 20,761 57,483 48,179 40,359 44,822
Percent 37.0 % 13.7 % 11.4 % 20.2 % 12.2 %
EBIT 13,327 40,301 23,680 23,566 29,227
Percent 23.7 % 9.6 % 5.6 % 11.8 % 7.9 %
Balance Sheet          
Total Assets 118,057 346,808 353,294 266,026 322,560
Total Liabilities 65,967 172,805 181,150 110,998 174,547
Shareholders Equity 52,090 174,003 172,144 155,028 148,013.0

Price history

Comments

No comments yet. Login to comment.