CNOOC Ltd
TSX:CNU
Intrinsic Value
The intrinsic value of one CNU stock under the Base Case scenario is 336.11 CAD. Compared to the current market price of 121 CAD, CNOOC Ltd is Undervalued by 64%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
CNOOC Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
CNOOC Ltd
Balance Sheet Decomposition
CNOOC Ltd
Current Assets | 264.6B |
Cash & Short-Term Investments | 200B |
Receivables | 39.3B |
Other Current Assets | 25.4B |
Non-Current Assets | 791.7B |
Long-Term Investments | 91.3B |
PP&E | 643.1B |
Intangibles | 19B |
Other Non-Current Assets | 38.2B |
Free Cash Flow Analysis
CNOOC Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
CNOOC Ltd
Revenue
|
415.9B
CNY
|
Cost of Revenue
|
-211.7B
CNY
|
Gross Profit
|
204.1B
CNY
|
Operating Expenses
|
-19.6B
CNY
|
Operating Income
|
184.5B
CNY
|
Other Expenses
|
-49.8B
CNY
|
Net Income
|
134.8B
CNY
|
CNU Profitability Score
Profitability Due Diligence
CNOOC Ltd's profitability score is 68/100. The higher the profitability score, the more profitable the company is.
Score
CNOOC Ltd's profitability score is 68/100. The higher the profitability score, the more profitable the company is.
CNU Solvency Score
Solvency Due Diligence
CNOOC Ltd's solvency score is 71/100. The higher the solvency score, the more solvent the company is.
Score
CNOOC Ltd's solvency score is 71/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
CNU Price Targets Summary
CNOOC Ltd
According to Wall Street analysts, the average 1-year price target for CNU is 150.15 CAD with a low forecast of 67.76 CAD and a high forecast of 190.04 CAD.
Dividends
Current shareholder yield for CNOOC Ltd is .
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one CNU stock under the Base Case scenario is 336.11 CAD.
Compared to the current market price of 121 CAD, CNOOC Ltd is Undervalued by 64%.