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?
Dollar23Point14
Implied share price

Buy Undervalued by 453.6%

5% margin of safety What's this?

EV / EBITDA
Use Average
BDI
Black Diamond Group Ltd.
SLB
Schlumberger Limited (ADR)
Change
ENB
Enbridge Inc.
Change
HAL
Halliburton Company
Change
BHI
Baker Hughes Incorporated
Change
14.57 4.12 11.79 22.06 9.82 17.51
All amounts in millions
from last financial year
         
Implied Share Price $23.14 $95.67 $22.91 $64.19 $41.10
Market Cap 194 106,471 53,662 35,529 21,476
Net Debt 153 5,965 41,326 5,269 1,717
Enterprise Value (EV) 347 112,459 94,988 40,798 23,198
Revenue 282 35,527 33,794 23,633 15,742
EBITDA 84 9,542 4,305 4,155 1,325
Percent 29.9 % 26.9 % 12.7 % 17.6 % 8.4 %
EBIT 27 5,464 2,281 2,320 -416
Percent 9.8 % 15.4 % 6.7 % 9.8 % -2.6 %
Balance Sheet          
Total Assets 647 68,005 84,515 36,942 24,080
Total Liabilities 285 32,372 65,617 21,480 7,782
Shareholders Equity 361 35,633 18,898 15,462 16,298.0

Comments

No comments yet. Login to comment.