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?
Dollar80Point46
Implied share price

Buy Undervalued by 122.9%

5% margin of safety What's this?

EV / EBITDA
Use Average
CPX
Complete Production Services, Inc.
SLB
Schlumberger Limited (ADR)
Change
HAL
Halliburton Company
Change
ENB
Enbridge Inc.
Change
NOV
National-Oilwell Varco, Inc.
Change
11.34 5.5 9.85 7.63 22.51 7.15
All amounts in millions
from last financial year
         
Implied Share Price $80.46 $89.38 $68.67 $11.77 $111.47
Market Cap 2,802 102,474 42,454 39,068 30,093
Net Debt 446 5,356 1,938 20,141 -170
Enterprise Value (EV) 3,248 107,830 44,392 59,200 29,923
Revenue 2,153 42,321 28,503 25,306 20,041
EBITDA 590 10,950 5,815 2,630 4,185
Percent 27.4 % 25.9 % 20.4 % 10.4 % 20.9 %
EBIT 398 7,719 4,187 1,424 3,557
Percent 18.5 % 18.2 % 14.7 % 5.6 % 17.7 %
Balance Sheet          
Total Assets 2,283 61,547 27,410 47,172 31,484
Total Liabilities 1,180 26,796 11,645 36,672 11,245
Shareholders Equity 1,102 34,751 15,765 10,500 20,239.0

Price history

Comments

No comments yet. Login to comment.