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?
Dollar482Point05
Implied share price

Buy Undervalued by 588.5%

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
EPD
Enterprise Products Partners L.P.
Change
CEO
CNOOC Limited (ADR)
Change
39.05 5.95 41.85 47.22 15.81 36.51
All amounts in millions
from last financial year
         
Implied Share Price $482.05 $72.36 $53.10 $85.01 $123.71
Market Cap 53,484 250,746 89,975 56,308 50,930
Net Debt 3,049 463,408 318,980 21,289 40,536
Enterprise Value (EV) 56,533 14,691,458 7,870,078 77,659 5,202,674
Revenue 19,442 2,282,962 2,825,914 47,951 274,634
EBITDA 9,509 351,017 166,683 4,910 142,487
Percent 48.9 % 15.4 % 5.9 % 10.2 % 51.9 %
EBIT 5,248 173,554 76,586 3,550 83,877
Percent 27.0 % 7.6 % 2.7 % 7.4 % 30.5 %
Balance Sheet          
Total Assets 56,259 2,405,473 1,451,368 47,193 662,859
Total Liabilities 21,300 1,229,579 858,327 29,130 283,249
Shareholders Equity 34,959 1,175,894 593,041 18,063 379,610.0

Price history

Comments

No comments yet. Login to comment.