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?
Dollar92Point76
Implied share price

Buy Undervalued by 822.1%

5% margin of safety What's this?

EV / EBITDA
Use Average
ANW
Aegean Marine Petroleum Network Inc.
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 8.52 -1037498.18 43.54 53.59 16.11
All amounts in millions
from last financial year
         
Implied Share Price $92.76 $0.00 $62.61 $54.88 $85.81
Market Cap 503 11,496,820 189,859 87,459 55,819
Net Debt 570 23 467,009 186,635 22,521
Enterprise Value (EV) 1,080 2,697,495 12,487,826 8,486,082 78,302
Revenue 4,231 8 1,725,428 2,018,883 27,027
EBITDA 126 -2 286,788 158,340 4,860
Percent 3.0 % -29.3 % 16.6 % 7.8 % 18.0 %
EBIT 82 -5 83,913 61,972 3,344
Percent 1.9 % -60.1 % 4.9 % 3.1 % 12.4 %
Balance Sheet          
Total Assets 1,450 53 2,393,844 1,443,129 48,802
Total Liabilities 828 36 1,214,128 769,100 28,507
Shareholders Equity 621 17 1,179,716 674,029 20,295.1

Price history

Comments

No comments yet. Login to comment.