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 (switch to Discounted Cash Flow Analysis)
Dollar942Point62
Implied share price

Buy Undervalued by 1917.6%

5% margin of safety What's this?

EV / EBITDA
Use Average
MUR
Murphy Oil Corporation
PTR
PetroChina Company Limited (ADR)
Change
SNP
China Petroleum & Chemical Corp. (ADR)
Change
CEO
CNOOC Limited (ADR)
Change
OXY
Occidental Petroleum Corporation
Change
60.34 2.85 74.76 50.15 67.82 4.55
All amounts in millions
from last financial year
         
Implied Share Price $942.62 $105.24 $116.88 $164.97 $1081.51
Market Cap 9,071 271,487 94,030 84,279 64,260
Net Debt -446 256,783 209,633 -61,202 2,090
Enterprise Value (EV) 8,625 24,179,455 8,607,694 8,211,911 66,350
Revenue 27,745 2,003,843 2,505,683 240,944 24,119
EBITDA 3,025 323,444 171,635 121,076 14,571
Percent 10.9 % 16.1 % 6.8 % 50.3 % 60.4 %
EBIT 1,932 185,371 107,819 93,619 10,980
Percent 7.0 % 9.3 % 4.3 % 38.9 % 45.5 %
Balance Sheet          
Total Assets 14,138 1,917,586 1,144,528 384,264 60,044
Total Liabilities 5,359 914,841 672,200 121,408 22,424
Shareholders Equity 8,778 1,002,745 472,328 262,856 37,620.0

Price history

Comments

No comments yet. Login to comment.