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?
Dollar375Point71
Implied share price

Buy Undervalued by 1232.8%

5% margin of safety What's this?

EV / EBITDA
Use Average
NXY
Nexen Inc.
PTR
PetroChina Company Limited (ADR)
Change
SNP
China Petroleum & Chemical Corp. (ADR)
Change
CEO
CNOOC Limited (ADR)
Change
OXY
Occidental Petroleum Corporation
Change
59.1 5.29 71.75 58.29 69.46 5.87
All amounts in millions
from last financial year
         
Implied Share Price $375.71 $104.37 $112.81 $160.42 $1004.98
Market Cap 14,941 253,676 100,579 83,284 74,973
Net Debt 3,154 398,776 267,234 -75,823 6,031
Enterprise Value (EV) 18,095 23,677,214 9,923,386 8,328,397 81,004
Revenue 6,711 2,195,296 2,786,045 247,627 24,253
EBITDA 3,423 329,981 170,247 119,904 13,802
Percent 51.0 % 15.0 % 6.1 % 48.4 % 56.9 %
EBIT 1,709 178,006 99,791 89,791 9,291
Percent 25.5 % 8.1 % 3.6 % 36.3 % 38.3 %
Balance Sheet          
Total Assets 20,537 2,168,896 1,266,693 456,070 64,210
Total Liabilities 11,732 1,104,886 755,779 146,290 24,194
Shareholders Equity 8,805 1,064,010 510,914 309,780 40,016.0

Comments

No comments yet. Login to comment.