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?
Dollar102Point81
Implied share price

Buy Undervalued by 46.6%

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 4.89 7.22 9.66 5.21 3.65
All amounts in millions
from last financial year
         
Implied Share Price $102.81 $88.39 $46.71 $149.25 £43.57
Market Cap 86,323 397,114 219,596 214,506 136,283
Net Debt 15,144 18,055 34,866 3,915 30,888
Enterprise Value (EV) 101,467 415,169 467,422 218,421 163,814
Revenue 56,185 420,836 451,235 220,264 368,056
EBITDA 20,761 57,483 48,379 41,912 44,822
Percent 37.0 % 13.7 % 10.7 % 19.0 % 12.2 %
EBIT 13,327 40,301 26,870 27,726 29,227
Percent 23.7 % 9.6 % 6.0 % 12.6 % 7.9 %
Balance Sheet          
Total Assets 118,057 346,808 357,512 253,753 322,560
Total Liabilities 65,967 172,805 177,465 104,640 174,547
Shareholders Equity 52,090 174,003 180,047 149,113 148,013.0

Price history

Comments

No comments yet. Login to comment.