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)
Dollar5Point05
Implied share price

Buy Undervalued by 741.7%

5% margin of safety What's this?

EV / EBITDA
Use Average
THL
Tourism Holdings Limited
IX
ORIX Corporation (ADR)
Change
HTZ
Hertz Global Holdings, Inc.
Change
URI
United Rentals, Inc.
Change
AGK
Aggreko plc
Change
9.74 2.54 12.15 7.07 7.0 8.68
All amounts in millions
from last financial year
         
Implied Share Price $5.05 $0.00 $48.73 $111.71 £20.33
Market Cap 66 19,750 10,295 5,485 4,809
Net Debt 95 3,938,561 14,915 7,258 593
Enterprise Value (EV) 154 3,947,119 25,760 12,787 5,395
Revenue 199 972,884 9,020 4,117 1,583
EBITDA 60 324,870 3,641 1,826 621
Percent 30.4 % 33.4 % 40.4 % 44.4 % 39.3 %
EBIT 16 156,637 1,316 801 380
Percent 8.2 % 16.1 % 14.6 % 19.5 % 24.0 %
Balance Sheet          
Total Assets 295 8,354,874 23,286 11,026 2,123
Total Liabilities 139 6,958,737 20,778 9,452 1,078
Shareholders Equity 156 1,396,137 2,507 1,574 1,044.8

Comments

No comments yet. Login to comment.