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?
Dollar9Point72
Implied share price

Buy Undervalued by 1547.5%

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
CEO
CNOOC Limited (ADR)
Change
EPD
Enterprise Products Partners L.P.
Change
56.41 1.17 62.57 63.12 48.4 17.48
All amounts in millions
from last financial year
         
Implied Share Price $9.72 $105.65 $77.92 $179.11 $128.44
Market Cap 198 348,875 137,914 70,239 64,562
Net Debt -134 463,408 318,980 40,536 21,289
Enterprise Value (EV) 65 21,964,712 10,520,773 6,896,599 85,832
Revenue 103 2,282,962 2,825,914 274,634 47,951
EBITDA 56 351,017 166,683 142,487 4,910
Percent 54.1 % 15.4 % 5.9 % 51.9 % 10.2 %
EBIT 27 173,554 76,586 83,877 3,550
Percent 26.5 % 7.6 % 2.7 % 30.5 % 7.4 %
Balance Sheet          
Total Assets 461 2,405,473 1,451,368 662,859 47,100
Total Liabilities 119 1,229,579 858,327 283,249 29,037
Shareholders Equity 342 1,175,894 593,041 379,610 18,063.2

Comments

No comments yet. Login to comment.