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)
Dollar12Point49
Implied share price

Buy Undervalued by 373.1%

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
CEA
China Eastern Airlines Corp. Ltd. (ADR)
Change
17.98 4.29 17.7 7.08 6.49 43.4
All amounts in millions
from last financial year
         
Implied Share Price $12.49 $44.91 $88.63 $193.46 $13.91
Market Cap 2,961 35,077 23,390 21,460 20,110
Net Debt 499 6,472 -103 7,731 96,529
Enterprise Value (EV) 3,434 41,549 23,287 29,191 658,506
Revenue 4,663 40,362 18,605 38,901 90,185
EBITDA 800 2,347 3,289 4,495 15,172
Percent 17.2 % 5.8 % 17.7 % 11.6 % 16.8 %
EBIT 364 576 2,351 2,816 5,989
Percent 7.8 % 1.4 % 12.6 % 7.2 % 6.6 %
Balance Sheet          
Total Assets 5,850 54,121 20,200 37,353 165,829
Total Liabilities 3,978 45,308 13,425 34,957 135,855
Shareholders Equity 1,872 8,813 6,775 2,396 29,974.0

Comments

No comments yet. Login to comment.