Relative Value

The Relative Value of one TAO stock under the Base Case scenario is hidden CAD. Compared to the current market price of 0.115 CAD, TAG Oil Ltd is hidden .

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.

TAO Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

TAO Competitors Multiples
TAG Oil 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
CA
TAG Oil Ltd
XTSX:TAO
26m CAD 17.3 -5.9 -3.1 -2.9
CN
CNOOC Ltd
SSE:600938
927.3B CNY 2.3 7.5 4.2 4.2
US
Conocophillips
NYSE:COP
127B USD 2.1 14.4 6 11.4
CA
Canadian Natural Resources Ltd
TSX:CNQ
104.1B CAD 2.7 15.6 6.4 11.8
US
EOG Resources Inc
NYSE:EOG
59.5B USD 2.6 10.8 5.4 8.5
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
45.7B USD 3 10.9 5.9 11
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
34.3B USD 4.4 19.3 8.1 16
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
CA
TAG Oil Ltd
XTSX:TAO
Average EV/EBITDA: 2 107
Negative Multiple: -3.1
N/A N/A
CN
C
CNOOC Ltd
SSE:600938
4.2
12%
0.4
US
Conocophillips
NYSE:COP
6
6%
1
CA
Canadian Natural Resources Ltd
TSX:CNQ
6.4
5%
1.3
US
EOG Resources Inc
NYSE:EOG
5.4
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
5.9
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
8.1
41%
0.2
AU
Woodside Energy Group Ltd
ASX:WDS
2.9
-3%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
TAG Oil Ltd
XTSX:TAO
Average EV/EBIT: 2 513.1
Negative Multiple: -2.9
N/A N/A
CN
C
CNOOC Ltd
SSE:600938
4.2
-3%
N/A
US
Conocophillips
NYSE:COP
11.4
2%
5.7
CA
Canadian Natural Resources Ltd
TSX:CNQ
11.8
0%
N/A
US
EOG Resources Inc
NYSE:EOG
8.5
-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
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
138%
0.1
AU
Woodside Energy Group Ltd
ASX:WDS
6.7
-7%
N/A