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?
Dollar8Point89
Implied share price

Buy Undervalued by 1487.5%

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
EPD
Enterprise Products Partners L.P.
Change
CEO
CNOOC Limited (ADR)
Change
51.39 0.99 59.36 51.01 17.09 44.71
All amounts in millions
from last financial year
         
Implied Share Price $8.89 $90.46 $77.60 $118.99 $155.16
Market Cap 188 324,256 116,050 62,487 59,800
Net Debt -134 438,379 294,359 21,289 40,213
Enterprise Value (EV) 55 19,631,788 9,272,216 83,913 6,061,815
Revenue 103 2,258,124 2,880,311 47,951 285,857
EBITDA 56 330,728 181,760 4,910 135,595
Percent 54.1 % 14.6 % 6.3 % 10.2 % 47.4 %
EBIT 27 167,363 100,495 3,550 79,139
Percent 26.5 % 7.4 % 3.5 % 7.4 % 27.7 %
Balance Sheet          
Total Assets 461 2,342,110 1,382,916 47,100 621,473
Total Liabilities 119 1,209,375 814,113 29,037 279,853
Shareholders Equity 342 1,132,735 568,803 18,063 341,620.0

Comments

No comments yet. Login to comment.