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)
Dollar17Point50
Implied share price

Buy Undervalued by 503.4%

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
24.95 4.65 17.78 7.46 6.28 89.37
All amounts in millions
from last financial year
         
Implied Share Price $17.50 $63.80 $122.93 $273.31 $18.27
Market Cap 3,252 35,247 24,633 20,509 16,550
Net Debt 499 6,472 -103 7,731 -144
Enterprise Value (EV) 3,723 41,719 24,530 28,240 90,299
Revenue 4,663 40,362 18,605 38,901 5,036
EBITDA 800 2,347 3,289 4,495 1,010
Percent 17.2 % 5.8 % 17.7 % 11.6 % 20.1 %
EBIT 364 576 2,351 2,816 658
Percent 7.8 % 1.4 % 12.6 % 7.2 % 13.1 %
Balance Sheet          
Total Assets 5,850 54,121 20,200 37,353 8,812
Total Liabilities 3,978 45,308 13,425 34,957 5,526
Shareholders Equity 1,872 8,813 6,775 2,396 3,285.8

Comments

No comments yet. Login to comment.