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)
Dollar13Point29
Implied share price

Buy Undervalued by 358.3%

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
18.26 4.88 3.92 4.72 70.7 3.45
All amounts in millions
from last financial year
         
Implied Share Price $13.29 $218.39 $139.33 $19.83 $337.42
Market Cap 3,254 33,039 22,772 19,855 17,469
Net Debt 1,001 4,892 292 -357 7,731
Enterprise Value (EV) 4,254 37,931 24,403 100,436 25,200
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.