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)
Dollar14Point36
Implied share price

Buy Undervalued by 558.7%

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
20.59 3.65 8.16 11.7 8.12 85.26
All amounts in millions
from last financial year
         
Implied Share Price $14.36 $124.92 $67.73 $172.83 $15.13
Market Cap 2,432 36,892 26,138 20,760 14,681
Net Debt 499 7,539 -42 7,288 -144
Enterprise Value (EV) 2,922 44,540 26,096 28,085 86,151
Revenue 4,663 37,773 17,699 38,279 5,036
EBITDA 800 5,460 2,231 3,458 1,010
Percent 17.2 % 14.5 % 12.6 % 9.0 % 20.1 %
EBIT 364 3,802 1,364 1,769 658
Percent 7.8 % 10.1 % 7.7 % 4.6 % 13.1 %
Balance Sheet          
Total Assets 5,850 52,252 19,345 36,812 8,812
Total Liabilities 3,978 40,609 12,009 33,828 5,526
Shareholders Equity 1,872 11,643 7,336 2,984 3,285.8

Comments

No comments yet. Login to comment.