CNOOC Ltd
SSE:600938
Intrinsic Value
The intrinsic value of one CNOOC Ltd stock under the Base Case scenario is 63.54 CNY. Compared to the current market price of 25.15 CNY, CNOOC Ltd is Undervalued by 60%.
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
|
420.5B
CNY
|
Cost of Revenue
|
-209B
CNY
|
Gross Profit
|
211.5B
CNY
|
Operating Expenses
|
-21.2B
CNY
|
Operating Income
|
190.3B
CNY
|
Other Expenses
|
-52.4B
CNY
|
Net Income
|
137.9B
CNY
|
Profitability Score
Profitability Due Diligence
CNOOC Ltd's profitability score is 69/100. The higher the profitability score, the more profitable the company is.
Score
CNOOC Ltd's profitability score is 69/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
CNOOC Ltd's solvency score is 72/100. The higher the solvency score, the more solvent the company is.
Score
CNOOC Ltd's solvency score is 72/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
CNOOC Ltd
According to Wall Street analysts, the average 1-year price target for CNOOC Ltd is 31.98 CNY with a low forecast of 14.04 CNY and a high forecast of 41.48 CNY.
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 CNOOC Ltd stock under the Base Case scenario is 63.54 CNY.
Compared to the current market price of 25.15 CNY, CNOOC Ltd is Undervalued by 60%.