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?
Dollar18Point46
Implied share price

Sell Overvalued by 42.4%

5% margin of safety What's this?

EV / EBITDA
Use Average
ABO.A
Arbor Memorial Services
HRB
H&R Block, Inc.
Change
EXPE
Expedia, Inc.
Change
CTAS
Cintas Corporation
Change
TT.
TUI Travel PLC
Change
9.78 15.65 10.8 11.39 8.95 5.89
All amounts in millions
from last financial year
         
Implied Share Price $18.46 $27.12 $50.52 $50.86 £6.23
Market Cap 324 8,063 7,838 5,623 4,156
Net Debt 42 -903 -688 944 89
Enterprise Value (EV) 366 7,159 7,149 6,568 4,247
Revenue 265 2,893 4,030 4,102 14,460
EBITDA 23 662 627 733 721
Percent 8.8 % 22.9 % 15.6 % 17.9 % 5.0 %
EBIT 23 573 431 539 502
Percent 8.8 % 19.8 % 10.7 % 13.2 % 3.5 %
Balance Sheet          
Total Assets 1,274 4,649 7,085 4,160 8,621
Total Liabilities 998 3,323 4,804 2,021 7,056
Shareholders Equity 275 1,325 2,280 2,139 1,565.0

Comments

No comments yet. Login to comment.