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)
Dollar16Point88
Implied share price

Buy Undervalued by 532.2%

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
24.09 4.33 18.76 9.13 7.55 90.48
All amounts in millions
from last financial year
         
Implied Share Price $16.88 $59.81 $117.41 $261.66 $17.65
Market Cap 2,987 36,993 30,135 26,200 16,281
Net Debt 499 6,472 -103 7,731 -144
Enterprise Value (EV) 3,467 44,033 30,014 33,931 91,423
Revenue 4,663 40,362 18,605 38,901 5,036
EBITDA 800 2,347 3,289 4,495 1,010
Percent 17.2 % 5.8 % 17.7 % 11.6 % 20.1 %
EBIT 364 576 2,351 2,816 658
Percent 7.8 % 1.4 % 12.6 % 7.2 % 13.1 %
Balance Sheet          
Total Assets 5,850 54,121 20,200 37,353 8,812
Total Liabilities 3,978 45,308 13,425 34,957 5,526
Shareholders Equity 1,872 8,813 6,775 2,396 3,285.8

Comments

No comments yet. Login to comment.