| Aktualna cena: | 65.54 |
|---|---|
| Wartość godziwa DCF: | - |
| Monte Carlo (mediana scenariuszy): | - |
| Wycena zdyskontowanych dywidend: | - |
| Wycena porównawcza (wskaźnikowa): | 66.5 |
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 | 14.4 | 1.1 |
| TotalEnergies SE | 4.7 | 11.7 | 1.3 |
| Mediana / TotalEnergies SE | 1.0 | 1.2 | 0.8 |
| Nazwa firmy | Symbol | Kapitalizacja (mln $) | EV/EBITDA | P/E | P/B | Giełda |
|---|---|---|---|---|---|---|
| TotalEnergies SE | TTE.L | 139,285 | 4.7 | 11.7 | 1.3 | London Stock Exchange |
| Shell plc | SHELL.AS | 211,507 | 4.8 | 17.1 | 1.3 | Amsterdam |
| PTT Public Company Limited | PTT-R.BK | 28,447 | 4.3 | 12.8 | 0.8 | Thailand |
| PTT Public Company Limited | PTT.BK | 28,447 | 4.3 | 12.8 | 0.8 | Thailand |
| China Petroleum & Chemical Corporation | 0386.HK | 95,593 | 4.9 | 20.3 | 0.9 | HKSE |
| MOL Magyar Olaj- és Gázipari Nyilvánosan Muködo Részvénytársaság | MOL.WA | 5,757 | 2.4 | 6.4 | 0.5 | Warsaw Stock Exchange |
| TotalEnergies SE | TOTB.DE | 142,264 | 4.7 | 11.7 | 1.3 | Frankfurt Stock Exchange |
| Eni S.p.A. | ENI.DE | 55,772 | 3.4 | 19.8 | 1.0 | Frankfurt Stock Exchange |
| PetroChina Company Limited | 0857.HK | 278,521 | 4.5 | 11.4 | 1.2 | HKSE |
| Oil and Natural Gas Corporation Limited | ONGC.BO | 33,799 | 5.4 | 8.3 | 0.8 | Bombay Stock Exchange |
| Chevron Corporation | CVX | 303,222 | 8.1 | 21.4 | 1.4 | New York Stock Exchange |
| Shell plc | SHEL | 212,814 | 4.8 | 17.1 | 1.3 | New York Stock Exchange |
| Public Joint Stock Company Yakutsk Fuel and Energy Company | YAKG.ME | 462 | 13.8 | 63.5 | 0.0 | Moscow Stock Exchange |
| BP p.l.c. | BPE5.DE | 92,757 | 4.6 | 155.0 | 1.6 | Frankfurt Stock Exchange |
| HELLENiQ ENERGY Holdings S.A. | ELPE.AT | 3,003 | 10.9 | -15.2 | 1.0 | Athens |
| Stabilis Solutions, Inc. | SLNG | 92 | 15.2 | 90.9 | 1.4 | NASDAQ Capital Market |
| Surgutneftegas Public Joint Stock Company | SNGSP.ME | 18,088 | 0.0 | 0.9 | 0.1 | Moscow Stock Exchange |
| Public Joint Stock Company Gazprom Neft | SIBN.ME | 30,252 | 3.0 | 5.7 | 0.7 | Moscow Stock Exchange |
| Saudi Arabian Oil Company | 2222.SR | 1,580,354 | 7.6 | 16.3 | 4.0 | Saudi |
| Cenovus Energy Inc. | CVE | 33,360 | 6.1 | 17.2 | 1.6 | New York Stock Exchange |
| Surgutneftegas Public Joint Stock Company | SNGS.ME | 10,450 | 0.0 | 0.9 | 0.1 | Moscow Stock Exchange |
| Eni S.p.A. | E | 57,077 | 3.4 | 19.8 | 1.0 | New York Stock Exchange |
| National Fuel Gas Company | NFG | 7,423 | 7.8 | 14.4 | 2.4 | New York Stock Exchange |
| Public Joint Stock Oil Company Bashneft | BANEP.ME | 3,378 | 1.8 | 3.5 | 0.3 | Moscow Stock Exchange |
| Shell plc | SHEL.L | 210,335 | 4.8 | 17.1 | 1.3 | London Stock Exchange |
| Eni S.p.A. | ENI.MI | 55,793 | 3.4 | 19.8 | 1.0 | Milan |
| Imperial Oil Limited | IMO | 47,263 | 8.9 | 15.1 | 2.8 | American Stock Exchange |
| Public Joint Stock Company Gazprom | GAZP.ME | 39,757 | 2.9 | 2.5 | 0.2 | Moscow Stock Exchange |
| China Petroleum & Chemical Corporation | 600028.SS | 101,590 | 4.9 | 20.3 | 0.9 | Shanghai |
| TotalEnergies SE | TTE | 144,911 | 4.7 | 11.7 | 1.3 | New York Stock Exchange |
| Repsol, S.A. | REP.MC | 21,140 | 6.8 | 25.3 | 0.8 | Madrid Stock Exchange |
| Polski Koncern Naftowy ORLEN Spólka Akcyjna | PKN.WA | 29,280 | 3.3 | 10.2 | 0.8 | Warsaw Stock Exchange |
| Suncor Energy Inc. | SU | 53,408 | 5.6 | 13.6 | 1.7 | New York Stock Exchange |
| HIROSHIMA GAS Co.,Ltd. | 9535.T | 163 | 6.1 | 16.2 | 0.4 | Tokyo |
| Imperial Oil Limited | IMO.TO | 47,281 | 8.9 | 15.1 | 2.8 | Toronto Stock Exchange |
| Eni S.p.A. | 0N9S.IL | 60,920 | 3.4 | 19.8 | 1.0 | International Order Book |
| Chevron Corporation | CHV.DE | 303,280 | 8.1 | 21.4 | 1.4 | Frankfurt Stock Exchange |
| Cenovus Energy Inc. | CVE.TO | 33,381 | 6.1 | 17.2 | 1.6 | Toronto Stock Exchange |
| Repsol, S.A. | REP.DE | 21,129 | 6.8 | 25.3 | 0.8 | Frankfurt Stock Exchange |
| Transportadora de Gas del Sur S.A. | TGSU2.BA | 5,001 | 9.8 | 20.6 | 2.8 | Buenos Aires |
| PJSC LUKOIL | LKOH.ME | 47,761 | 1.9 | 4.2 | 0.6 | Moscow Stock Exchange |
| Origin Energy Limited | ORG.AX | 13,327 | 16.6 | 13.6 | 2.0 | Australian Securities Exchange |
| John Wood Group PLC | WG.L | 218 | 4.2 | -2.0 | 0.1 | London Stock Exchange |
| MOL Magyar Olaj- és Gázipari Nyilvánosan Muködo Részvénytársaság | MOL.BD | 5,734 | 2.4 | 6.4 | 0.5 | Budapest |
| TotalEnergies SE | TTE.PA | 144,485 | 4.7 | 11.7 | 1.3 | Paris |
| BP p.l.c. | BP.L | 92,492 | 4.6 | 155.1 | 1.6 | London Stock Exchange |
| BP p.l.c. | BP-A.L | 148,745 | 4.6 | 155.0 | 1.6 | London Stock Exchange |
| China Energy Development Holdings Limited | 0228.HK | 57 | 4.4 | 97.1 | 0.2 | HKSE |
| PJSC Tatneft | TATNP.ME | 18,326 | 3.2 | 4.6 | 1.4 | Moscow Stock Exchange |
| PetroChina Company Limited | PECN.VI | 208,792 | 4.5 | 11.4 | 1.2 | Vienna |
| Exxon Mobil Corporation | XOM.NE | 477,338 | 7.7 | 16.8 | 1.9 | Cboe CA |
| YPF Sociedad Anónima | YPF | 14,119 | 57,911.1 | -98,256.0 | 1,970.1 | New York Stock Exchange |
| PJSC Tatneft | TATN.ME | 17,672 | 3.2 | 4.6 | 1.4 | Moscow Stock Exchange |
| Petróleo Brasileiro S.A. - Petrobras | PBR | 78,653 | 3.6 | 5.4 | 1.0 | New York Stock Exchange |
| Exxon Mobil Corporation | XOM.MX | 494,093 | 7.7 | 16.9 | 1.9 | Mexico |
| Petróleo Brasileiro S.A. - Petrobras | PETR4.SA | 74,552 | 3.6 | 5.4 | 1.0 | São Paulo |
| BP p.l.c. | BP-B.L | 143,212 | 4.6 | 155.0 | 1.6 | London Stock Exchange |
| Equinor ASA | EQNR | 58,491 | 2.0 | 7.4 | 1.5 | New York Stock Exchange |
| YPF Sociedad Anónima | YPFD.BA | 15,041 | 57,911.1 | -98,256.0 | 1,970.1 | Buenos Aires |
| Equinor ASA | EQNR.OL | 58,475 | 2.0 | 7.4 | 1.5 | Oslo Stock Exchange |
| OMV Aktiengesellschaft | OMV.DE | 18,091 | 2.8 | 16.4 | 1.0 | Frankfurt Stock Exchange |
| OMV Aktiengesellschaft | OMV.VI | 18,022 | 2.8 | 16.4 | 1.0 | Vienna |
| Gujarat Natural Resources Limited | GNRL.BO | 124 | 431.3 | -417.7 | 7.4 | Bombay Stock Exchange |
| Ecopetrol S.A. | EC | 20,541 | 4.3 | 7.6 | 1.0 | New York Stock Exchange |
| BP p.l.c. | BP | 559,169 | 4.6 | 155.0 | 1.6 | New York Stock Exchange |
| Petróleo Brasileiro S.A. - Petrobras | PETR3.SA | 78,425 | 3.6 | 5.4 | 1.0 | São Paulo |
| Exxon Mobil Corporation | XONA.DE | 498,830 | 7.7 | 16.9 | 1.9 | Frankfurt Stock Exchange |
| Quadrise Plc | QED.L | 78 | -16.3 | -16.3 | 5.7 | London Stock Exchange |
| Yanchang Petroleum International Limited | 0346.HK | 52 | 2.3 | 7.7 | 0.3 | HKSE |
| Cosmo Energy Holdings Co., Ltd. | 5021.T | 4,301 | 8.4 | 21.6 | 1.2 | Tokyo |
| PT Super Energy Tbk | SURE.JK | 237 | -126.8 | -30.9 | -12.2 | Jakarta Stock Exchange |
| Oil and Natural Gas Corporation Limited | ONGC.NS | 33,827 | 5.4 | 8.4 | 0.8 | National Stock Exchange of India |
| Exxon Mobil Corporation | XOM | 494,695 | 7.7 | 16.8 | 1.9 | New York Stock Exchange |
| Petróleo Brasileiro S.A. - Petrobras | PBR-A | 74,690 | 3.6 | 5.4 | 1.0 | New York Stock Exchange |
| Suncor Energy Inc. | SU.TO | 53,441 | 5.6 | 13.6 | 1.7 | Toronto Stock Exchange |
| Public Joint Stock Oil Company Bashneft | BANE.ME | 3,203 | 1.8 | 3.5 | 0.3 | Moscow Stock Exchange |
| Sichuan Shengda Forestry Industry Co., Ltd | 002259.SZ | 427 | 36.0 | 58.1 | 11.1 | Shenzhen |
| Transportadora de Gas del Sur S.A. | TGS | 4,683 | 9.8 | 20.6 | 2.8 | New York Stock Exchange |
| Guanghui Energy Co., Ltd. | 600256.SS | 4,512 | 9.1 | 16.2 | 1.4 | Shanghai |
| PetroChina Company Limited | 601857.SS | 256,313 | 4.5 | 11.4 | 1.2 | Shanghai |