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?
Dollar6Point25
Implied share price

Buy Undervalued by 892.1%

5% margin of safety What's this?

EV / EBITDA
Use Average
NZO
New Zealand Oil & Gas Limited
PTR
PetroChina Company Limited (ADR)
Change
SNP
China Petroleum & Chemical Corp. (ADR)
Change
EPD
Enterprise Products Partners L.P.
Change
OXY
Occidental Petroleum Corporation
Change
44.9 2.37 58.6 50.66 17.43 4.44
All amounts in millions
from last financial year
         
Implied Share Price $6.25 $78.75 $67.49 $100.90 $827.67
Market Cap 263 263,627 106,520 64,900 60,328
Net Debt -134 438,379 294,359 17,294 3,546
Enterprise Value (EV) 132 19,379,219 9,208,105 80,357 63,874
Revenue 103 2,258,124 2,880,311 47,727 24,561
EBITDA 56 330,728 181,760 4,610 14,372
Percent 54.1 % 14.6 % 6.3 % 9.7 % 58.5 %
EBIT 27 167,363 100,495 3,392 9,025
Percent 26.5 % 7.4 % 3.5 % 7.1 % 36.7 %
Balance Sheet          
Total Assets 461 2,342,110 1,382,916 40,138 69,443
Total Liabilities 119 1,209,375 814,113 24,923 26,317
Shareholders Equity 342 1,132,735 568,803 15,214 43,126.0

Comments

No comments yet. Login to comment.