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)
Dollar90Point01
Implied share price

Buy Undervalued by 140.8%

5% margin of safety What's this?

EV / EBITDA
Use Average
NOV
National-Oilwell Varco, Inc.
SLB
Schlumberger Limited (ADR)
Change
HAL
Halliburton Company
Change
BHI
Baker Hughes Incorporated
Change
ENB
Enbridge Inc.
Change
11.84 4.58 11.0 9.58 13.25 16.52
All amounts in millions
from last financial year
         
Implied Share Price $90.01 $63.50 $37.94 $43.64 $26.59
Market Cap 15,662 70,292 27,632 20,976 19,594
Net Debt -1,739 864 1,180 205 13,864
Enterprise Value (EV) 13,923 71,156 28,812 21,181 33,458
Revenue 12,712 22,975 14,675 9,664 12,466
EBITDA 3,039 6,471 3,008 1,599 2,025
Percent 23.9 % 28.2 % 20.5 % 16.5 % 16.2 %
EBIT 2,549 4,257 2,077 888 1,261
Percent 20.1 % 18.5 % 14.2 % 9.2 % 10.1 %
Balance Sheet          
Total Assets 21,532 33,465 16,538 11,439 28,169
Total Liabilities 7,419 14,345 7,810 4,155 20,908
Shareholders Equity 14,113 19,120 8,728 7,284 7,261.0

Price history

Comments

No comments yet. Login to comment.