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?
Dollar897Point46
Implied share price

Buy Undervalued by 845.7%

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
EC
Ecopetrol S.A. (ADR)
Change
CEO
CNOOC Limited (ADR)
Change
49.59 5.46 63.07 60.5 0.24
All amounts in millions
from last financial year
         
Implied Share Price $897.46 $87.22 $73.21 $34285.66 0
Market Cap 74,981 222,189 99,962 82,830 73,142
Net Debt 3,546 398,776 294,359 5,147,736 -75,823
Enterprise Value (EV) 78,527 20,812,935 10,771,249 6,789,114 7,281,888
Revenue 24,561 2,195,296 2,880,311 66,867,137 285,857
EBITDA 14,372 329,981 178,050 28,533,972 0
Percent 58.5 % 15.0 % 6.2 % 42.7 % n/a %
EBIT 9,025 178,006 96,785 23,556,963 0
Percent 36.7 % 8.1 % 3.4 % 35.2 % n/a %
Balance Sheet          
Total Assets 69,443 2,168,896 1,382,916 81,519,332 456,070
Total Liabilities 26,317 1,104,886 814,113 43,870,980 146,290
Shareholders Equity 43,126 1,064,010 568,803 37,648,352 309,780.0

Price history

Comments

No comments yet. Login to comment.