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?
Dollar22Point27
Implied share price

Buy Undervalued by 199.7%

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
19.01 8.26 3.48 4.7 73.98 3.49
All amounts in millions
from last financial year
         
Implied Share Price $22.27 $261.67 $145.05 $20.63 $352.07
Market Cap 1,012 33,242 22,677 20,318 17,786
Net Debt 542 4,892 292 -357 7,731
Enterprise Value (EV) 1,554 38,134 24,302 105,092 25,517
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 37,353
Total Liabilities 1,639 42,284 13,954 8,150 34,957
Shareholders Equity 539 10,850 7,358 4,035 2,396.0

Price history

Comments

No comments yet. Login to comment.