Invictus Energy Ltd
ASX:IVZ

Watchlist Manager
Invictus Energy Ltd Logo
Invictus Energy Ltd
ASX:IVZ
Watchlist
Price: 0.05 AUD Market Closed
Market Cap: AU$80.2m

Relative Value

The Relative Value of one IVZ stock under the Base Case scenario is 0.001 AUD. Compared to the current market price of 0.05 AUD, Invictus Energy Ltd is Overvalued by 97%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

IVZ Relative Value
Base Case
0.001 AUD
Overvaluation 97%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

IVZ Competitors Multiples
Invictus Energy Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Invictus Energy Ltd
ASX:IVZ
80.2m AUD 427.4 -17.2 -14.4 -14.4
CN
CNOOC Ltd
SSE:600938
927.3B CNY 2.3 7.5 4.2 4.2
US
Conocophillips
NYSE:COP
128.2B USD 2.1 14.5 6.1 11.5
CA
Canadian Natural Resources Ltd
TSX:CNQ
105B CAD 2.7 15.8 6.4 11.9
US
EOG Resources Inc
NYSE:EOG
60.6B USD 2.7 11 5.5 8.6
PK
Oil and Gas Development Co Ltd
LSE:37OC
59.6B USD 42.5 99.6 21 017.6 25 039.8
US
Diamondback Energy Inc
NASDAQ:FANG
46.9B USD 3.1 11.2 6 11.2
US
Hess Corp
NYSE:HES
46.1B USD 3.7 20.7 8.2 13.4
US
Pioneer Natural Resources Co
LSE:0KIX
46B USD 2.4 9.4 5.4 7.8
US
EQT Corp
NYSE:EQT
36.1B USD 4.6 20.3 8.5 16.7
AU
Woodside Energy Group Ltd
ASX:WDS
47.4B AUD 2.3 11 2.9 6.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Invictus Energy Ltd
ASX:IVZ
Average EV/EBITDA: 2 107.1
Negative Multiple: -14.4
N/A N/A
CN
C
CNOOC Ltd
SSE:600938
4.2
12%
0.4
US
Conocophillips
NYSE:COP
6.1
6%
1
CA
Canadian Natural Resources Ltd
TSX:CNQ
6.4
5%
1.3
US
EOG Resources Inc
NYSE:EOG
5.5
3%
1.8
PK
O
Oil and Gas Development Co Ltd
LSE:37OC
21 017.6
N/A N/A
US
Diamondback Energy Inc
NASDAQ:FANG
6
12%
0.5
US
Hess Corp
NYSE:HES
8.2
8%
1
US
P
Pioneer Natural Resources Co
LSE:0KIX
5.4
4%
1.3
US
EQT Corp
NYSE:EQT
8.5
41%
0.2
AU
Woodside Energy Group Ltd
ASX:WDS
2.9
-3%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Invictus Energy Ltd
ASX:IVZ
Average EV/EBIT: 2 513.2
Negative Multiple: -14.4
N/A N/A
CN
C
CNOOC Ltd
SSE:600938
4.2
-3%
N/A
US
Conocophillips
NYSE:COP
11.5
2%
5.7
CA
Canadian Natural Resources Ltd
TSX:CNQ
11.9
0%
N/A
US
EOG Resources Inc
NYSE:EOG
8.6
-4%
N/A
PK
O
Oil and Gas Development Co Ltd
LSE:37OC
25 039.8
N/A N/A
US
Diamondback Energy Inc
NASDAQ:FANG
11.2
3%
3.7
US
Hess Corp
NYSE:HES
13.4
8%
1.7
US
P
Pioneer Natural Resources Co
LSE:0KIX
7.8
2%
3.9
US
EQT Corp
NYSE:EQT
16.7
138%
0.1
AU
Woodside Energy Group Ltd
ASX:WDS
6.7
-7%
N/A