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)
Dollar13Point86
Implied share price

Buy Undervalued by 395.0%

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
RYAAY
Ryanair Holdings plc (ADR)
Change
UAL
United Continental Holdings, Inc.
Change
19.0 4.76 4.09 4.66 74.26 3.53
All amounts in millions
from last financial year
         
Implied Share Price $13.86 $227.40 $150.82 $20.61 $351.80
Market Cap 3,137 34,636 23,959 20,609 18,047
Net Debt 1,001 4,892 127 -357 7,731
Enterprise Value (EV) 4,142 39,528 24,086 105,490 25,778
Revenue 4,925 40,704 19,820 5,654 37,864
EBITDA 871 9,672 5,170 1,420 7,311
Percent 17.7 % 23.8 % 26.1 % 25.1 % 19.3 %
EBIT 469 7,837 4,155 1,042 5,492
Percent 9.5 % 19.3 % 21.0 % 18.4 % 14.5 %
Balance Sheet          
Total Assets 6,775 53,134 21,312 12,185 37,353
Total Liabilities 4,810 42,284 13,954 8,150 34,957
Shareholders Equity 1,965 10,850 7,358 4,035 2,396.0

Comments

No comments yet. Login to comment.