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?
Dollar997Point06
Implied share price

Buy Undervalued by 1155.6%

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
54.04 4.53 63.09 52.39 17.34 43.73
All amounts in millions
from last financial year
         
Implied Share Price $997.06 $95.26 $81.74 $123.31 $163.23
Market Cap 61,576 351,558 114,812 64,571 60,246
Net Debt 3,546 438,379 294,359 17,294 40,213
Enterprise Value (EV) 65,122 20,867,180 9,522,832 79,962 5,929,212
Revenue 24,561 2,258,124 2,880,311 47,727 285,857
EBITDA 14,372 330,728 181,760 4,610 135,595
Percent 58.5 % 14.6 % 6.3 % 9.7 % 47.4 %
EBIT 9,025 167,363 100,495 3,392 79,139
Percent 36.7 % 7.4 % 3.5 % 7.1 % 27.7 %
Balance Sheet          
Total Assets 69,443 2,342,110 1,382,916 40,138 621,473
Total Liabilities 26,317 1,209,375 814,113 24,923 279,853
Shareholders Equity 43,126 1,132,735 568,803 15,214 341,620.0

Price history

Comments

No comments yet. Login to comment.