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?
Dollar36Point24
Implied share price

Sell Overvalued by 8.1%

5% margin of safety What's this?

EV / EBITDA
Use Average
IMO
Imperial Oil Limited
XOM
Exxon Mobil Corporation
Change
RDS.A
Royal Dutch Shell plc (ADR)
Change
CVX
Chevron Corporation
Change
RDSA
Royal Dutch Shell plc
Change
11.71 12.53 12.33 17.58 10.27 3.65
All amounts in millions
from last financial year
         
Implied Share Price $36.24 $78.94 $30.87 $115.67 £78.29
Market Cap 33,420 346,411 197,253 187,954 136,283
Net Debt 8,313 34,982 27,151 27,217 30,888
Enterprise Value (EV) 41,749 381,393 412,954 215,171 163,814
Revenue 26,809 259,488 264,960 129,648 368,056
EBITDA 3,333 30,931 23,496 20,951 44,822
Percent 12.4 % 11.9 % 8.9 % 16.2 % 12.2 %
EBIT 1,883 12,883 5,789 -86 29,227
Percent 7.0 % 5.0 % 2.2 % -0.1 % 7.9 %
Balance Sheet          
Total Assets 43,170 336,758 340,157 264,540 322,560
Total Liabilities 19,745 165,947 177,281 111,824 174,547
Shareholders Equity 23,425 170,811 162,876 152,716 148,013.0

Comments

No comments yet. Login to comment.