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  

What's this?
Dollar29Point33
Implied share price

Buy Undervalued by 1097.1%

5% margin of safety What's this?

EV / EBITDA
Use Average
CHR.B
Chorus Aviation Inc
DAL
Delta Air Lines, Inc.
Change
RYAAY
Ryanair Holdings plc (ADR)
Change
UAL
United Continental Holdings, Inc.
Change
LUV
Southwest Airlines Co.
Change
20.94 2.96 5.88 64.95 6.28 6.43
All amounts in millions
from last financial year
         
Implied Share Price $29.33 $92.66 $15.19 $161.05 $47.07
Market Cap 307 15,571 12,557 11,477 10,314
Net Debt 244 9,335 -36 6,623 184
Enterprise Value (EV) 548 24,906 68,050 18,100 10,612
Revenue 1,710 36,670 4,884 37,152 17,088
EBITDA 185 4,235 1,047 2,884 1,650
Percent 10.8 % 11.5 % 21.5 % 7.8 % 9.7 %
EBIT 128 2,600 718 1,362 806
Percent 7.5 % 7.1 % 14.7 % 3.7 % 4.7 %
Balance Sheet          
Total Assets 812 44,550 8,943 37,628 18,596
Total Liabilities 680 46,681 5,670 37,147 11,604
Shareholders Equity 132 -2,131 3,272 481 6,992.0

Comments

No comments yet. Login to comment.