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)
Dollar89Point56
Implied share price

Buy Undervalued by 765.3%

5% margin of safety What's this?

EV / EBITDA
Use Average
ACE.B
ACE Aviation Holdings Inc.
DAL
Delta Air Lines, Inc.
Change
LUV
Southwest Airlines Co.
Change
QAN
Qantas Airways Limited
Change
UAUA
UAL Corporation
Change
9.58 0.9 13.2 10.12 4.59 7.59
All amounts in millions
from last financial year
         
Implied Share Price $89.56 $3.62 $10.89 $6.14 $37.00
Market Cap 336 8,716 8,630 5,730 3,788
Net Debt -71 12,659 922 1,781 5,501
Enterprise Value (EV) 265 21,375 9,552 7,511 9,289
Revenue 8,206 28,063 10,350 13,772 16,335
Balance Sheet          
Total Assets 323 43,539 14,269 19,910 18,684
Total Liabilities 3 43,294 8,803 13,971 21,495
Shareholders Equity 320 245 5,466 5,939 -2,811.0

Where are the EBIT and EBITDA figures?

Certain companies and those in specific industries (for example insurance) do not report financial results at the EBIT or EBITDA line. For these companies where Valuecruncher does not have EBIT or EBITDA numbers we exclude the valuation metrics driven by these figures. Valuecruncher makes our other valuation metrics available for these companies.

To learn more about comparison analysis, please read our guide to comparison analysis

Comments

No comments yet. Login to comment.