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?
Dollar124Point98
Implied share price

Buy Undervalued by 271.7%

5% margin of safety What's this?

EV / EBITDA
Use Average
ALA
AltaGas Ltd.
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 16.01 -1037498.18 43.54 53.59 16.11
All amounts in millions
from last financial year
         
Implied Share Price $124.98 $0.00 $62.61 $54.88 $85.81
Market Cap 5,469 11,496,820 189,859 87,459 55,819
Net Debt 3,857 23 467,009 186,635 22,521
Enterprise Value (EV) 9,363 2,697,495 12,487,826 8,486,082 78,302
Revenue 2,192 8 1,725,428 2,018,883 27,027
EBITDA 585 -2 286,788 158,340 4,860
Percent 26.7 % -29.3 % 16.6 % 7.8 % 18.0 %
EBIT 373 -5 83,913 61,972 3,344
Percent 17.0 % -60.1 % 4.9 % 3.1 % 12.4 %
Balance Sheet          
Total Assets 10,099 53 2,393,844 1,443,129 48,802
Total Liabilities 5,931 36 1,214,128 769,100 28,507
Shareholders Equity 4,168 17 1,179,716 674,029 20,295.1

Comments

No comments yet. Login to comment.