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 (switch to Discounted Cash Flow Analysis)
Dollar7Point77
Implied share price

Buy Undervalued by 261.4%

5% margin of safety What's this?

EV / EBITDA
Use Average
AIR
Air New Zealand Limited
DAL
Delta Air Lines, Inc.
Change
LUV
Southwest Airlines Co.
Change
UAL
United Continental Holdings, Inc.
Change
RYAAY
Ryanair Holdings plc (ADR)
Change
11.15 3.92 3.1 4.73 3.0 45.49
All amounts in millions
from last financial year
         
Implied Share Price $7.77 $156.91 $89.84 $232.59 $16.78
Market Cap 2,414 29,177 24,161 15,336 15,008
Net Debt 1,001 4,892 292 6,563 -298
Enterprise Value (EV) 3,412 34,069 24,453 21,899 85,857
Revenue 4,925 40,704 19,820 37,864 6,535
EBITDA 871 10,973 5,170 7,311 1,887
Percent 17.7 % 27.0 % 26.1 % 19.3 % 28.9 %
EBIT 469 9,138 4,155 5,492 1,460
Percent 9.5 % 22.4 % 21.0 % 14.5 % 22.3 %
Balance Sheet          
Total Assets 6,775 53,134 21,312 40,861 11,218
Total Liabilities 4,810 42,284 13,954 31,895 7,621
Shareholders Equity 1,965 10,850 7,358 8,966 3,596.8

Comments

No comments yet. Login to comment.