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?
Dollar17Point16
Implied share price

Buy Undervalued by 131.0%

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
15.31 8.26 3.45 5.29 57.76 2.97
All amounts in millions
from last financial year
         
Implied Share Price $17.16 $211.36 $123.46 $22.94 $313.83
Market Cap 1,012 32,993 27,035 20,003 15,166
Net Debt 542 4,892 292 -298 6,563
Enterprise Value (EV) 1,554 37,884 27,327 109,015 21,729
Revenue 2,619 40,704 19,820 6,535 37,864
EBITDA 188 10,973 5,170 1,887 7,311
Percent 7.2 % 27.0 % 26.1 % 28.9 % 19.3 %
EBIT 128 9,138 4,155 1,460 5,492
Percent 4.9 % 22.4 % 21.0 % 22.3 % 14.5 %
Balance Sheet          
Total Assets 2,179 53,134 21,312 11,218 40,861
Total Liabilities 1,639 42,284 13,954 7,621 31,895
Shareholders Equity 539 10,850 7,358 3,596 8,966.0

Price history

Comments

No comments yet. Login to comment.