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)
Dollar22Point49
Implied share price

Buy Undervalued by 73.0%

5% margin of safety What's this?

EV / EBITDA
Use Average
WJA
WestJet Airlines Ltd.
DAL
Delta Air Lines, Inc.
Change
LUV
Southwest Airlines Co.
Change
QAN
Qantas Airways Limited
Change
UAUA
UAL Corporation
Change
9.83 5.92 13.45 10.44 4.48 7.76
All amounts in millions
from last financial year
         
Implied Share Price $22.49 $4.13 $11.23 $6.14 $38.82
Market Cap 1,887 9,114 8,933 5,617 3,991
Net Debt 195 12,659 922 1,325 5,501
Enterprise Value (EV) 2,082 21,773 9,855 6,942 9,492
Revenue 2,281 28,063 10,350 14,552 16,335
EBITDA 351 1,619 944 1,549 1,224
Percent 15.4 % 5.8 % 9.1 % 10.6 % 7.5 %
EBIT 210 83 328 159 322
Percent 9.2 % 0.3 % 3.2 % 1.1 % 2.0 %
Balance Sheet          
Total Assets 3,493 43,539 14,269 20,049 18,684
Total Liabilities 2,104 43,294 8,803 14,328 21,495
Shareholders Equity 1,388 245 5,466 5,721 -2,811.0

Comments

No comments yet. Login to comment.