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?
Dollar1Point20
Implied share price

Buy Undervalued by 71.4%

5% margin of safety What's this?

EV / EBITDA
Use Average
SND
Saunders International Pty Ltd
SLB
Schlumberger Limited (ADR)
Change
HAL
Halliburton Company
Change
ENB
Enbridge Inc.
Change
NOV
National-Oilwell Varco, Inc.
Change
11.28 5.55 9.82 7.27 22.51 6.92
All amounts in millions
from last financial year
         
Implied Share Price $1.20 $88.89 $68.53 $11.58 $110.90
Market Cap 55 102,128 40,441 39,068 29,149
Net Debt -17 5,356 1,938 20,141 -170
Enterprise Value (EV) 37 107,484 42,247 59,200 28,979
Revenue 46 42,321 28,503 25,306 20,041
EBITDA 6 10,950 5,815 2,630 4,185
Percent 14.7 % 25.9 % 20.4 % 10.4 % 20.9 %
EBIT 6 7,719 4,187 1,424 3,557
Percent 13.6 % 18.2 % 14.7 % 5.6 % 17.7 %
Balance Sheet          
Total Assets 27 61,547 27,410 47,172 31,484
Total Liabilities 9 26,796 11,645 36,672 11,245
Shareholders Equity 18 34,751 15,765 10,500 20,239.0

Comments

No comments yet. Login to comment.