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?
Dollar150Point38
Implied share price

Buy Undervalued by 63.6%

5% margin of safety What's this?

EV / EBITDA
Use Average
XOM
Exxon Mobil Corporation
CVX
Chevron Corporation
Change
RDS.A
Royal Dutch Shell plc (ADR)
Change
RDSA
Royal Dutch Shell plc
Change
BP
BP plc (ADR)
Change
8.39 5.14 3.76 8.21 3.65 21.4
All amounts in millions
from last financial year
         
Implied Share Price $150.38 $264.53 $66.93 £54.69 $16.05
Market Cap 408,755 234,985 211,598 136,283 136,216
Net Debt 1,999 -9,721 15,488 30,888 28,683
Enterprise Value (EV) 410,754 225,321 428,829 163,814 853,595
Revenue 467,285 241,909 467,153 368,056 388,285
EBITDA 79,931 59,975 52,228 44,822 39,891
Percent 17.1 % 24.8 % 11.2 % 12.2 % 10.3 %
EBIT 64,043 46,562 38,671 29,227 24,026
Percent 13.7 % 19.2 % 8.3 % 7.9 % 6.2 %
Balance Sheet          
Total Assets 333,795 232,982 360,325 322,560 300,193
Total Liabilities 167,932 96,458 171,831 174,547 181,779
Shareholders Equity 165,863 136,524 188,494 148,013 118,414.0

Price history

Comments

No comments yet. Login to comment.