EL Valuation Bremer

Quickcompquickcomparableanalysisinputs details t

Info iconThis preview shows page 1. Sign up to view the full content.

View Full Document Right Arrow Icon
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: ratios. Values converted at today' s spot rate. Financial data provided by Estimates data provided by Historical Equity Pricing Data supplied by 52 Week Low Price Basic EPS 13.7 91.76 32.73 ( 0.1) 5 .19 1.79 7 0.94 4.42 1,106.0 113.16 40.32 5 9.07 49.81 6.44 2 .41 4.61 2 .39 Cash And Equivalent s 2 ,450.04 935.0 4,436.0 1,347.7 1,209.6 884.0 5 9.08 Common Dividends Paid - Common St ock Cost O f Revenues 4,169.3 7 ,146.0 654.1 Day Close Price 2 0.83 107.9 38.15 Diluted EPS before Extra, 1 Yr Growth % 4.25% ( 4.03%) Diluted EPS before Extra, 5 Yr Dividend per Share, 1 Yr Grow th C AGR % % 10.02% 7 .49% 1.52% - Dividend per Share, 5 Yr CAGR % 11.75% - Dividend Yield 1.2% 2 .3% - Dividends per share 2 .44 - EBIT DA EBIT DA Margin % EBIT DA, 1 Yr Growt h % EBIT DA, 5 Yr CAGR % EBIT DAR Explorat ion/Drilling Cost s Forward P/E (Capit al IQ ) Gross Margin % 7 97.4 4,424.0 154.0 7 .4% 2 5.9% 11.7% ( 42.93%) 3.24% 2 2.65% ( 10.26%) 6.13% 6.31% - - - 61.1% 5 8.2% 5 0.3% 3.14% - - - 33.8% 7 ,127.0 34,994.2 1,750.0 8.31% 9.99% ( 0.81%) 2 0.3x 19.6x - - 9.9% 16.1% 33.2% 33.8% 5 3.18 4.48% 7 .63% 0.61% 12.54% - - - 7 0.7% 47.2% 5 0.2% 7 9.8% 2 1,333.1 4,775.0 41,855.0 7 ,966.9 90,459.1 12,896.0 2 09,135.2 2 4,474.8 3,853.7 7 01.0 12,913.0 928.6 12.77% 6.93% 15.50% 9.30% 17.61% ( 25.74%) 2 7.89% 10.40% 1.55% ( 1.83%) 3.02% 15.80% 2 3.7x 19.2x 19.6x 2 7.0x 28.1x 14.7x 26.2x 27.9x 44.22% 38.94% 49.04% 30.10% 1,062.29 - 7 .9% 15.3% 7 .5% 13.9% 11.2% 2 4.2% 10.3% 2 2.5% 14.9% 2 8,040.0% 17.4% 32.4% 14.9% 2 3,366.7% 17.5% 32.3% 5 0.42 34.74 30.36 2 5.72 - 188.3 2 ,189.0 0.34 - 5 ,287.0 13,936.0 89.89 10.73% 1.60% 5 .71% 6.90% 3.3% 2 .96 3,976.0 18.9% 1.40% 163.68 148.0 4,008.0 5 .5 8,852.65 5 ,343.0 41,465.0 2 ,015.0 151.18 44.72 7 6.56 63.3 16.18% ( 20.64%) 17.12% 11.58% 1.59% 3.58% 3.64% 15.99% 2 6.67% 7 .50% 37.14% 9.63% 10.21% 2 1.23% 2 .1% 11.6% 3.0% 1.1% 0.95 2 .21 0.72 5 ,731.5 1,976.0 19,667.0 1,811.6 19.0% 19.5% 2 3.6% 18.1% 9.17% 15.56% 7 .69% 7 .28% ( 1,277.0) ( 1,704.23) ( 2 73....
View Full Document

Ask a homework question - tutors are online