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?
Dollar398Point50
Implied share price

Buy Undervalued by 2654.0%

5% margin of safety What's this?

EV / EBITDA
Use Average
WTI
W&T Offshore, Inc.
PTR
PetroChina Company Limited (ADR)
Change
SNP
China Petroleum & Chemical Corp. (ADR)
Change
CEO
CNOOC Limited (ADR)
Change
OXY
Occidental Petroleum Corporation
Change
60.53 4.22 73.79 58.44 69.79 5.64
All amounts in millions
from last financial year
         
Implied Share Price $398.50 $106.96 $115.62 $164.27 $1029.53
Market Cap 1,088 253,722 98,122 84,779 71,839
Net Debt 1,075 398,776 267,234 -75,823 6,031
Enterprise Value (EV) 2,164 24,350,731 9,948,564 8,368,579 77,870
Revenue 874 2,195,296 2,786,045 247,627 24,253
EBITDA 513 329,981 170,247 119,904 13,802
Percent 58.7 % 15.0 % 6.1 % 48.4 % 56.9 %
EBIT 176 178,006 99,791 89,791 9,291
Percent 20.2 % 8.1 % 3.6 % 36.3 % 38.3 %
Balance Sheet          
Total Assets 2,348 2,168,896 1,266,693 456,070 64,210
Total Liabilities 1,807 1,104,886 755,779 146,290 24,194
Shareholders Equity 541 1,064,010 510,914 309,780 40,016.0

Price history

Comments

No comments yet. Login to comment.