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?
Dollar20Point13
Implied share price

Buy Undervalued by 170.9%

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
UAL
United Continental Holdings, Inc.
Change
CEA
China Eastern Airlines Corp. Ltd. (ADR)
Change
17.46 8.26 17.49 6.94 6.35 41.62
All amounts in millions
from last financial year
         
Implied Share Price $20.13 $42.27 $86.09 $185.22 $13.29
Market Cap 1,012 34,570 22,935 20,811 19,517
Net Debt 542 6,472 -103 7,731 96,529
Enterprise Value (EV) 1,554 41,042 22,832 28,542 631,383
Revenue 2,619 40,362 18,605 38,901 90,185
EBITDA 188 2,347 3,289 4,495 15,172
Percent 7.2 % 5.8 % 17.7 % 11.6 % 16.8 %
EBIT 128 576 2,351 2,816 5,989
Percent 4.9 % 1.4 % 12.6 % 7.2 % 6.6 %
Balance Sheet          
Total Assets 2,179 54,121 20,200 37,353 165,829
Total Liabilities 1,639 45,308 13,425 34,957 135,855
Shareholders Equity 539 8,813 6,775 2,396 29,974.0

Price history

Comments

No comments yet. Login to comment.