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?
Dollar1081Point88
Implied share price

Buy Undervalued by 1113.3%

5% margin of safety What's this?

EV / EBITDA
Use Average
OXY
Occidental Petroleum Corporation
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
63.59 5.64 73.79 58.44 69.79 17.35
All amounts in millions
from last financial year
         
Implied Share Price $1081.88 $112.47 $121.61 $172.47 $273.43
Market Cap 71,839 253,722 98,122 84,779 56,428
Net Debt 6,031 398,776 267,234 -75,823 16,185
Enterprise Value (EV) 77,870 24,350,731 9,948,564 8,368,579 72,116
Revenue 24,253 2,195,296 2,786,045 247,627 42,583
EBITDA 13,802 329,981 170,247 119,904 4,155
Percent 56.9 % 15.0 % 6.1 % 48.4 % 9.8 %
EBIT 9,291 178,006 99,791 89,791 2,925
Percent 38.3 % 8.1 % 3.6 % 36.3 % 6.9 %
Balance Sheet          
Total Assets 64,210 2,168,896 1,266,693 456,070 35,934
Total Liabilities 24,194 1,104,886 755,779 146,290 22,746
Shareholders Equity 40,016 1,064,010 510,914 309,780 13,187.7

Price history

Comments

No comments yet. Login to comment.