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?
Dollar279Point60
Implied share price

Buy Undervalued by 275.3%

5% margin of safety What's this?

EV / EBITDA
Use Average
OXY
Occidental Petroleum Corporation
GSX
Gasco Energy, Inc.
Change
PTR
PetroChina Company Limited (ADR)
Change
SNP
China Petroleum & Chemical Corp. (ADR)
Change
EPD
Enterprise Products Partners L.P.
Change
42.5 12.05 -1037498.18 44.91 55.07 17.12
All amounts in millions
from last financial year
         
Implied Share Price $279.60 $0.00 $64.05 $56.13 $89.50
Market Cap 56,906 11,496,820 191,057 87,494 61,446
Net Debt 5,104 23 467,009 186,635 22,521
Enterprise Value (EV) 62,017 2,697,495 12,879,491 8,720,379 83,235
Revenue 12,598 8 1,725,428 2,018,883 27,027
EBITDA 5,145 -2 286,788 158,340 4,860
Percent 40.8 % -29.3 % 16.6 % 7.8 % 18.0 %
EBIT 601 -5 83,913 61,972 3,344
Percent 4.8 % -60.1 % 4.9 % 3.1 % 12.4 %
Balance Sheet          
Total Assets 43,409 53 2,393,844 1,443,129 48,802
Total Liabilities 19,059 36 1,214,128 769,100 28,507
Shareholders Equity 24,350 17 1,179,716 674,029 20,295.1

Price history

Comments

No comments yet. Login to comment.