close

Register today to unlock Valuecruncher and get unlimited access

  • Get unlimited access to all compartors and data
  • Save and share valuations as well as comment on others
  • Alter and save your favourite comparator companies

Already registered? Please login now

Comparison Analysis (switch to Discounted Cash Flow Analysis)
Dollar124Point65
Implied share price

Buy Undervalued by 233.6%

5% margin of safety What's this?

EV / EBITDA
Use Average
LUV
Southwest Airlines Co.
DAL
Delta Air Lines, Inc.
Change
RYAAY
Ryanair Holdings plc (ADR)
Change
UAL
United Continental Holdings, Inc.
Change
CEA
China Eastern Airlines Corp. Ltd. (ADR)
Change
15.46 4.67 3.1 46.21 3.0 20.12
All amounts in millions
from last financial year
         
Implied Share Price $124.65 $219.92 $23.16 $330.12 $19.48
Market Cap 23,861 29,177 16,013 15,336 12,664
Net Debt 292 4,892 -298 6,563 110,031
Enterprise Value (EV) 24,153 34,069 87,219 21,899 464,649
Revenue 19,820 40,704 6,535 37,864 93,969
EBITDA 5,170 10,973 1,887 7,311 23,090
Percent 26.1 % 27.0 % 28.9 % 19.3 % 24.6 %
EBIT 4,155 9,138 1,460 5,492 12,619
Percent 21.0 % 22.4 % 22.3 % 14.5 % 13.4 %
Balance Sheet          
Total Assets 21,312 53,134 11,218 40,861 197,992
Total Liabilities 13,954 42,284 7,621 31,895 160,581
Shareholders Equity 7,358 10,850 3,596 8,966 37,411.0

Price history

Comments

No comments yet. Login to comment.