| Aktualna cena: | 92.39 |
|---|---|
| Wartość godziwa DCF: | - |
| Monte Carlo (mediana scenariuszy): | - |
| Wycena zdyskontowanych dywidend: | - |
| Wycena porównawcza (wskaźnikowa): | 58.9 |
Kliknij poniżej aby rozwinąć i zobaczyć szczegóły
| Kalkulacja wyceny (mln) | |
|---|---|
| Wartość firmy (EV) | - |
| Dług netto | - |
| Gotówka | - |
| Udziały mniejszościowe | - |
| Ilość akcji | - |
| Wartość godziwa firmy | - |
| Wartość godziwa akcji | - |
| Kalkulacja WACC - koszt kapitału | |
|---|---|
| Stopa wolna od ryzyka | - |
| Premia rynkowa | - |
| Beta | - |
| Udział kapitału własnego | - |
| Udział długu | - |
| Koszt kapitału własnego | - |
| Koszt długu | - |
| WACC | - |
| EV/EBITDA TTM | P/E TTM | P/B TTM | |
|---|---|---|---|
| Mediana dla branży | 4.6 | 13.6 | 1.1 |
| Imperial Oil Limited | 8.9 | 15.1 | 2.8 |
| Mediana / Imperial Oil Limited | 0.5 | 0.9 | 0.4 |
| Nazwa firmy | Symbol | Kapitalizacja (mln $) | EV/EBITDA | P/E | P/B | Giełda |
|---|---|---|---|---|---|---|
| TotalEnergies SE | TTE.L | 148,696 | 4.7 | 11.7 | 1.3 | London Stock Exchange |
| Shell plc | SHELL.AS | 214,561 | 4.8 | 17.1 | 1.3 | Amsterdam |
| PTT Public Company Limited | PTT-R.BK | 28,305 | 4.2 | 12.4 | 0.8 | Thailand |
| PTT Public Company Limited | PTT.BK | 28,305 | 4.2 | 12.4 | 0.8 | Thailand |
| China Petroleum & Chemical Corporation | 0386.HK | 94,585 | 4.7 | 19.7 | 0.8 | HKSE |
| MOL Magyar Olaj- és Gázipari Nyilvánosan Muködo Részvénytársaság | MOL.WA | 5,786 | 2.4 | 6.2 | 0.5 | Warsaw Stock Exchange |
| TotalEnergies SE | TOTB.DE | 144,645 | 4.7 | 11.7 | 1.3 | Frankfurt Stock Exchange |
| Eni S.p.A. | ENI.DE | 56,730 | 3.4 | 19.8 | 1.0 | Frankfurt Stock Exchange |
| PetroChina Company Limited | 0857.HK | 277,632 | 4.4 | 11.1 | 1.1 | HKSE |
| Oil and Natural Gas Corporation Limited | ONGC.BO | 33,923 | 5.4 | 8.4 | 0.8 | Bombay Stock Exchange |
| Chevron Corporation | CVX | 303,082 | 8.1 | 21.4 | 1.4 | New York Stock Exchange |
| Shell plc | SHEL | 218,261 | 4.8 | 17.1 | 1.3 | New York Stock Exchange |
| Public Joint Stock Company Yakutsk Fuel and Energy Company | YAKG.ME | 457 | 13.6 | 62.7 | 0.0 | Moscow Stock Exchange |
| BP p.l.c. | BPE5.DE | 94,532 | 4.6 | 154.3 | 1.6 | Frankfurt Stock Exchange |
| HELLENiQ ENERGY Holdings S.A. | ELPE.AT | 2,993 | 10.8 | -15.0 | 1.0 | Athens |
| Stabilis Solutions, Inc. | SLNG | 93 | 14.4 | 85.9 | 1.3 | NASDAQ Capital Market |
| Surgutneftegas Public Joint Stock Company | SNGSP.ME | 17,745 | 0.0 | 0.9 | 0.1 | Moscow Stock Exchange |
| Public Joint Stock Company Gazprom Neft | SIBN.ME | 29,635 | 2.9 | 5.6 | 0.7 | Moscow Stock Exchange |
| Saudi Arabian Oil Company | 2222.SR | 1,580,088 | 7.6 | 16.4 | 4.0 | Saudi |
| Cenovus Energy Inc. | CVE | 33,007 | 6.0 | 16.9 | 1.5 | New York Stock Exchange |
| Surgutneftegas Public Joint Stock Company | SNGS.ME | 10,034 | 0.0 | 0.9 | 0.1 | Moscow Stock Exchange |
| Eni S.p.A. | E | 58,545 | 3.4 | 19.8 | 1.0 | New York Stock Exchange |
| National Fuel Gas Company | NFG | 7,462 | 7.8 | 14.4 | 2.4 | New York Stock Exchange |
| Public Joint Stock Oil Company Bashneft | BANEP.ME | 3,375 | 1.8 | 3.4 | 0.3 | Moscow Stock Exchange |
| Shell plc | SHEL.L | 214,084 | 4.8 | 17.1 | 1.3 | London Stock Exchange |
| Eni S.p.A. | ENI.MI | 56,661 | 3.4 | 19.8 | 1.0 | Milan |
| Imperial Oil Limited | IMO | 48,995 | 8.9 | 15.1 | 2.8 | American Stock Exchange |
| Public Joint Stock Company Gazprom | GAZP.ME | 38,590 | 2.9 | 2.5 | 0.2 | Moscow Stock Exchange |
| China Petroleum & Chemical Corporation | 600028.SS | 101,735 | 4.7 | 19.7 | 0.8 | Shanghai |
| TotalEnergies SE | TTE | 149,031 | 4.7 | 11.7 | 1.3 | New York Stock Exchange |
| Repsol, S.A. | REP.MC | 21,130 | 6.7 | 24.8 | 0.8 | Madrid Stock Exchange |
| Polski Koncern Naftowy ORLEN Spólka Akcyjna | PKN.WA | 29,384 | 3.3 | 10.2 | 0.8 | Warsaw Stock Exchange |
| Suncor Energy Inc. | SU | 53,673 | 5.6 | 13.6 | 1.7 | New York Stock Exchange |
| HIROSHIMA GAS Co.,Ltd. | 9535.T | 164 | 6.1 | 16.3 | 0.4 | Tokyo |
| Imperial Oil Limited | IMO.TO | 48,957 | 8.9 | 15.1 | 2.8 | Toronto Stock Exchange |
| Eni S.p.A. | 0N9S.IL | 62,230 | 3.4 | 19.8 | 1.0 | International Order Book |
| Chevron Corporation | CHV.DE | 303,881 | 8.1 | 21.4 | 1.4 | Frankfurt Stock Exchange |
| Cenovus Energy Inc. | CVE.TO | 33,005 | 6.0 | 16.9 | 1.5 | Toronto Stock Exchange |
| Repsol, S.A. | REP.DE | 21,067 | 6.7 | 24.8 | 0.8 | Frankfurt Stock Exchange |
| Transportadora de Gas del Sur S.A. | TGSU2.BA | 5,095 | 9.5 | 19.9 | 2.7 | Buenos Aires |
| PJSC LUKOIL | LKOH.ME | 46,526 | 1.9 | 4.2 | 0.6 | Moscow Stock Exchange |
| Origin Energy Limited | ORG.AX | 13,219 | 16.5 | 13.5 | 2.0 | Australian Securities Exchange |
| John Wood Group PLC | WG.L | 219 | 4.2 | -2.0 | 0.1 | London Stock Exchange |
| MOL Magyar Olaj- és Gázipari Nyilvánosan Muködo Részvénytársaság | MOL.BD | 5,734 | 2.4 | 6.2 | 0.5 | Budapest |
| TotalEnergies SE | TTE.PA | 144,771 | 4.7 | 11.7 | 1.3 | Paris |
| BP p.l.c. | BP.L | 94,561 | 4.6 | 154.3 | 1.6 | London Stock Exchange |
| BP p.l.c. | BP-A.L | 152,756 | 4.6 | 154.3 | 1.6 | London Stock Exchange |
| China Energy Development Holdings Limited | 0228.HK | 56 | 4.2 | 92.4 | 0.2 | HKSE |
| PJSC Tatneft | TATNP.ME | 17,683 | 3.2 | 4.5 | 1.4 | Moscow Stock Exchange |
| PetroChina Company Limited | PECN.VI | 207,489 | 4.4 | 11.1 | 1.1 | Vienna |
| Exxon Mobil Corporation | XOM.NE | 474,722 | 7.7 | 16.8 | 1.9 | Cboe CA |
| YPF Sociedad Anónima | YPF | 14,617 | 57,907.9 | -101,795.0 | 1,970.0 | New York Stock Exchange |
| PJSC Tatneft | TATN.ME | 17,050 | 3.2 | 4.5 | 1.4 | Moscow Stock Exchange |
| Petróleo Brasileiro S.A. - Petrobras | PBR | 82,488 | 3.6 | 5.5 | 1.0 | New York Stock Exchange |
| Exxon Mobil Corporation | XOM.MX | 498,618 | 7.7 | 16.8 | 1.9 | Mexico |
| Petróleo Brasileiro S.A. - Petrobras | PETR4.SA | 79,477 | 3.6 | 5.5 | 1.0 | São Paulo |
| BP p.l.c. | BP-B.L | 143,298 | 4.6 | 154.3 | 1.6 | London Stock Exchange |
| Equinor ASA | EQNR | 59,317 | 2.0 | 7.3 | 1.4 | New York Stock Exchange |
| YPF Sociedad Anónima | YPFD.BA | 15,508 | 57,907.9 | -101,795.0 | 1,970.0 | Buenos Aires |
| Equinor ASA | EQNR.OL | 58,542 | 2.0 | 7.3 | 1.4 | Oslo Stock Exchange |
| OMV Aktiengesellschaft | OMV.DE | 18,317 | 2.8 | 16.3 | 0.9 | Frankfurt Stock Exchange |
| OMV Aktiengesellschaft | OMV.VI | 18,317 | 2.8 | 16.3 | 0.9 | Vienna |
| Gujarat Natural Resources Limited | GNRL.BO | 125 | 450.4 | -436.3 | 7.7 | Bombay Stock Exchange |
| Ecopetrol S.A. | EC | 20,826 | 4.3 | 7.3 | 0.9 | New York Stock Exchange |
| BP p.l.c. | BP | 578,028 | 4.6 | 154.3 | 1.6 | New York Stock Exchange |
| Petróleo Brasileiro S.A. - Petrobras | PETR3.SA | 83,755 | 3.6 | 5.5 | 1.0 | São Paulo |
| Exxon Mobil Corporation | XONA.DE | 497,556 | 7.7 | 16.8 | 1.9 | Frankfurt Stock Exchange |
| Quadrise Plc | QED.L | 79 | -16.1 | -16.2 | 5.3 | London Stock Exchange |
| Yanchang Petroleum International Limited | 0346.HK | 51 | 2.3 | 7.7 | 0.3 | HKSE |
| Cosmo Energy Holdings Co., Ltd. | 5021.T | 4,327 | 8.3 | 21.5 | 1.2 | Tokyo |
| PT Super Energy Tbk | SURE.JK | 236 | -127.2 | -31.0 | -12.2 | Jakarta Stock Exchange |
| Oil and Natural Gas Corporation Limited | ONGC.NS | 33,888 | 5.4 | 8.4 | 0.8 | National Stock Exchange of India |
| Exxon Mobil Corporation | XOM | 496,782 | 7.7 | 16.8 | 1.9 | New York Stock Exchange |
| Petróleo Brasileiro S.A. - Petrobras | PBR-A | 78,363 | 3.6 | 5.5 | 1.0 | New York Stock Exchange |
| Suncor Energy Inc. | SU.TO | 53,606 | 5.6 | 13.6 | 1.7 | Toronto Stock Exchange |
| Public Joint Stock Oil Company Bashneft | BANE.ME | 3,181 | 1.8 | 3.4 | 0.3 | Moscow Stock Exchange |
| Sichuan Shengda Forestry Industry Co., Ltd | 002259.SZ | 417 | 23.8 | 43.3 | 11.2 | Shenzhen |
| Transportadora de Gas del Sur S.A. | TGS | 4,843 | 9.5 | 19.9 | 2.7 | New York Stock Exchange |
| Guanghui Energy Co., Ltd. | 600256.SS | 4,511 | 7.0 | 13.5 | 1.3 | Shanghai |
| PetroChina Company Limited | 601857.SS | 259,095 | 4.4 | 11.1 | 1.1 | Shanghai |