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?
Dollar7Point64
Implied share price

Within margin of safety Overvalued by 1.0%

5% margin of safety What's this?

EV / EBITDA
Use Average
AHD
Amalgamated Holdings Limited
CUK
Carnival plc (ADR)
Change
CCL
Carnival Corporation
Change
CCL
Carnival plc
Change
NFLX
Netflix, Inc.
Change
9.39 9.49 10.48 10.7 7.59 6.66
All amounts in millions
from last financial year
         
Implied Share Price $7.64 $30.22 $28.43 £30.22 $299.38
Market Cap 1,217 26,469 26,469 16,856 12,014
Net Debt -14 8,437 8,437 8,437 -348
Enterprise Value (EV) 1,203 35,542 35,762 25,739 11,666
Revenue 797 15,382 15,382 15,382 3,609
EBITDA 126 3,393 3,342 3,393 1,752
Percent 15.9 % 22.1 % 21.7 % 22.1 % 48.5 %
EBIT 89 1,866 1,815 1,866 49
Percent 11.2 % 12.1 % 11.8 % 12.1 % 1.4 %
Balance Sheet          
Total Assets 1,088 39,161 39,161 39,161 3,967
Total Liabilities 229 15,232 15,232 15,232 3,223
Shareholders Equity 858 23,929 23,929 23,929 744.673

Comments

No comments yet. Login to comment.