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?
Dollar758Point56
Implied share price

Buy Undervalued by 847.0%

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
61.79 6.81 68.54 68.27 53.89 17.87
All amounts in millions
from last financial year
         
Implied Share Price $758.56 $115.97 $85.62 $196.29 $145.30
Market Cap 61,722 376,874 149,070 75,693 66,304
Net Debt 3,049 463,408 318,980 40,536 21,289
Enterprise Value (EV) 64,770 24,058,472 11,378,693 7,679,269 87,738
Revenue 19,442 2,282,962 2,825,914 274,634 47,951
EBITDA 9,509 351,017 166,683 142,487 4,910
Percent 48.9 % 15.4 % 5.9 % 51.9 % 10.2 %
EBIT 5,248 173,554 76,586 83,877 3,550
Percent 27.0 % 7.6 % 2.7 % 30.5 % 7.4 %
Balance Sheet          
Total Assets 56,259 2,405,473 1,451,368 662,859 47,100
Total Liabilities 21,300 1,229,579 858,327 283,249 29,037
Shareholders Equity 34,959 1,175,894 593,041 379,610 18,063.2

Price history

Comments

No comments yet. Login to comment.