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 (switch to Discounted Cash Flow Analysis)
Dollar3Point16
Implied share price

Buy Undervalued by 33.3%

5% margin of safety What's this?

EV / EBITDA
Use Average
DUE
DUET Group
SLB
Schlumberger Limited (ADR)
Change
HAL
Halliburton Company
Change
ENB
Enbridge Inc.
Change
NOV
National-Oilwell Varco, Inc.
Change
11.31 10.1 9.85 7.39 22.51 6.99
All amounts in millions
from last financial year
         
Implied Share Price $3.16 $89.12 $68.48 $11.67 $111.17
Market Cap 2,771 102,474 41,028 39,068 29,439
Net Debt 4,881 5,356 1,938 20,141 -170
Enterprise Value (EV) 7,626 107,830 42,966 59,200 29,269
Revenue 1,222 42,321 28,503 25,306 20,041
EBITDA 754 10,950 5,815 2,630 4,185
Percent 61.8 % 25.9 % 20.4 % 10.4 % 20.9 %
EBIT 520 7,719 4,187 1,424 3,557
Percent 42.6 % 18.2 % 14.7 % 5.6 % 17.7 %
Balance Sheet          
Total Assets 8,118 61,547 27,410 47,172 31,484
Total Liabilities 6,741 26,796 11,645 36,672 11,245
Shareholders Equity 1,376 34,751 15,765 10,500 20,239.0

Comments

No comments yet. Login to comment.