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?
Dollar2087Point81
Implied share price

Buy Undervalued by 2404.3%

5% margin of safety What's this?

EV / EBITDA
Use Average
APA
Apache 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 3.17 71.75 57.21 68.07 5.87
All amounts in millions
from last financial year
         
Implied Share Price $2087.81 $103.58 $111.95 $159.23 $997.43
Market Cap 32,669 253,676 99,476 82,952 74,973
Net Debt 12,185 398,776 267,234 -75,823 6,031
Enterprise Value (EV) 44,959 23,677,214 9,739,327 8,162,313 81,004
Revenue 17,078 2,195,296 2,786,045 247,627 24,253
EBITDA 14,200 329,981 170,247 119,904 13,802
Percent 83.1 % 15.0 % 6.1 % 48.4 % 56.9 %
EBIT 7,091 178,006 99,791 89,791 9,291
Percent 41.5 % 8.1 % 3.6 % 36.3 % 38.3 %
Balance Sheet          
Total Assets 60,737 2,168,896 1,266,693 456,070 64,210
Total Liabilities 29,406 1,104,886 755,779 146,290 24,194
Shareholders Equity 31,331 1,064,010 510,914 309,780 40,016.0

Price history

Comments

No comments yet. Login to comment.