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?
Dollar21Point05
Implied share price

Buy Undervalued by 183.3%

5% margin of safety What's this?

EV / EBITDA
Use Average
AAI
AirTran Holdings, Inc.
DAL
Delta Air Lines, Inc.
Change
LUV
Southwest Airlines Co.
Change
RYAAY
Ryanair Holdings plc (ADR)
Change
UAL
United Continental Holdings, Inc.
Change
18.13 8.26 3.36 5.19 73.56 2.99
All amounts in millions
from last financial year
         
Implied Share Price $21.05 $251.44 $146.27 $19.79 $375.21
Market Cap 1,012 31,967 26,524 18,880 15,291
Net Debt 542 4,892 292 -357 6,563
Enterprise Value (EV) 1,554 36,858 26,816 104,500 21,854
Revenue 2,619 40,704 19,820 5,654 37,864
EBITDA 188 10,973 5,170 1,420 7,311
Percent 7.2 % 27.0 % 26.1 % 25.1 % 19.3 %
EBIT 128 9,138 4,155 1,042 5,492
Percent 4.9 % 22.4 % 21.0 % 18.4 % 14.5 %
Balance Sheet          
Total Assets 2,179 53,134 21,312 12,185 40,861
Total Liabilities 1,639 42,284 13,954 8,150 31,895
Shareholders Equity 539 10,850 7,358 4,035 8,966.0

Price history

Comments

No comments yet. Login to comment.