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)
Dollar11Point35
Implied share price

Buy Undervalued by 459.1%

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
17.68 3.65 7.58 8.44 6.99 71.42
All amounts in millions
from last financial year
         
Implied Share Price $11.35 $99.18 $57.07 $144.15 $13.02
Market Cap 2,251 31,754 18,866 16,871 12,564
Net Debt 435 7,539 -42 7,288 -144
Enterprise Value (EV) 2,658 39,297 18,824 24,159 72,160
Revenue 4,618 37,773 17,699 38,279 5,036
EBITDA 728 5,184 2,231 3,458 1,010
Percent 15.8 % 13.7 % 12.6 % 9.0 % 20.1 %
EBIT 317 3,526 1,364 1,769 658
Percent 6.9 % 9.3 % 7.7 % 4.6 % 13.1 %
Balance Sheet          
Total Assets 5,612 52,252 19,345 36,812 8,812
Total Liabilities 3,797 40,609 12,009 33,828 5,526
Shareholders Equity 1,815 11,643 7,336 2,984 3,285.8

Comments

No comments yet. Login to comment.