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)
Dollar10Point86
Implied share price

Buy Undervalued by 427.2%

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
RYAAY
Ryanair Holdings plc (ADR)
Change
UAL
United Continental Holdings, Inc.
Change
15.14 3.8 3.51 5.31 57.46 2.96
All amounts in millions
from last financial year
         
Implied Share Price $10.86 $208.96 $122.09 $22.69 $310.16
Market Cap 2,312 33,664 27,163 19,905 15,103
Net Debt 1,001 4,892 292 -298 6,563
Enterprise Value (EV) 3,311 38,556 27,455 108,443 21,666
Revenue 4,925 40,704 19,820 6,535 37,864
EBITDA 871 10,973 5,170 1,887 7,311
Percent 17.7 % 27.0 % 26.1 % 28.9 % 19.3 %
EBIT 469 9,138 4,155 1,460 5,492
Percent 9.5 % 22.4 % 21.0 % 22.3 % 14.5 %
Balance Sheet          
Total Assets 6,775 53,134 21,312 11,218 40,861
Total Liabilities 4,810 42,284 13,954 7,621 31,895
Shareholders Equity 1,965 10,850 7,358 3,596 8,966.0

Comments

No comments yet. Login to comment.