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)
Dollar101Point12
Implied share price

Buy Undervalued by 649.6%

5% margin of safety What's this?

EV / EBITDA
Use Average
RDC
Rowan Companies, Inc.
SLB
Schlumberger Limited (ADR)
Change
ENB
Enbridge Inc.
Change
HAL
Halliburton Company
Change
BHI
Baker Hughes Incorporated
Change
14.57 3.82 11.79 22.06 9.82 17.51
All amounts in millions
from last financial year
         
Implied Share Price $101.12 $95.67 $22.91 $64.19 $41.10
Market Cap 1,691 106,471 53,662 35,529 21,476
Net Debt 2,208 5,965 41,326 5,269 1,717
Enterprise Value (EV) 3,900 112,459 94,988 40,798 23,198
Revenue 2,137 35,527 33,794 23,633 15,742
EBITDA 1,021 9,542 4,305 4,155 1,325
Percent 47.8 % 26.9 % 12.7 % 17.6 % 8.4 %
EBIT 629 5,464 2,281 2,320 -416
Percent 29.4 % 15.4 % 6.7 % 9.8 % -2.6 %
Balance Sheet          
Total Assets 8,347 68,005 84,515 36,942 24,080
Total Liabilities 3,574 32,372 65,617 21,480 7,782
Shareholders Equity 4,772 35,633 18,898 15,462 16,298.0

Price history

Comments

No comments yet. Login to comment.