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?
Dollar708Point02
Implied share price

Buy Undervalued by 1097.0%

5% margin of safety What's this?

EV / EBITDA
Use Average
DVN
Devon Energy Corporation
PTR
PetroChina Company Limited (ADR)
Change
SNP
China Petroleum & Chemical Corp. (ADR)
Change
CEO
CNOOC Limited (ADR)
Change
OXY
Occidental Petroleum Corporation
Change
58.66 5.76 71.75 57.21 68.07 5.87
All amounts in millions
from last financial year
         
Implied Share Price $708.02 $103.58 $111.95 $159.23 $997.43
Market Cap 24,014 253,676 99,476 82,952 74,973
Net Debt 4,664 398,776 267,234 -75,823 6,031
Enterprise Value (EV) 28,678 23,677,214 9,739,327 8,162,313 81,004
Revenue 9,502 2,195,296 2,786,045 247,627 24,253
EBITDA 4,980 329,981 170,247 119,904 13,802
Percent 52.4 % 15.0 % 6.1 % 48.4 % 56.9 %
EBIT 2,169 178,006 99,791 89,791 9,291
Percent 22.8 % 8.1 % 3.6 % 36.3 % 38.3 %
Balance Sheet          
Total Assets 43,326 2,168,896 1,266,693 456,070 64,210
Total Liabilities 22,048 1,104,886 755,779 146,290 24,194
Shareholders Equity 21,278 1,064,010 510,914 309,780 40,016.0

Price history

Comments

No comments yet. Login to comment.