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)
Dollar37Point23
Implied share price

Buy Undervalued by 1464.3%

5% margin of safety What's this?

EV / EBITDA
Use Average
NZR
The New Zealand Refining Company Limited
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
41.58 3.29 -1037498.18 43.54 53.59 16.11
All amounts in millions
from last financial year
         
Implied Share Price $37.23 $0.00 $62.61 $54.88 $85.81
Market Cap 743 11,496,820 189,859 87,459 55,819
Net Debt 192 23 467,009 186,635 22,521
Enterprise Value (EV) 936 2,697,495 12,487,826 8,486,082 78,302
Revenue 446 8 1,725,428 2,018,883 27,027
EBITDA 284 -2 286,788 158,340 4,860
Percent 63.7 % -29.3 % 16.6 % 7.8 % 18.0 %
EBIT 212 -5 83,913 61,972 3,344
Percent 47.5 % -60.1 % 4.9 % 3.1 % 12.4 %
Balance Sheet          
Total Assets 1,331 53 2,393,844 1,443,129 48,802
Total Liabilities 550 36 1,214,128 769,100 28,507
Shareholders Equity 781 17 1,179,716 674,029 20,295.1

Comments

No comments yet. Login to comment.