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)
Dollar12Point93
Implied share price

Buy Undervalued by 521.6%

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
20.05 3.73 6.99 7.4 6.81 76.39
All amounts in millions
from last financial year
         
Implied Share Price $12.93 $113.48 $63.77 $166.96 $15.14
Market Cap 2,304 28,675 16,308 16,266 14,127
Net Debt 435 7,539 -42 7,288 -36
Enterprise Value (EV) 2,712 36,214 16,517 23,554 80,043
Revenue 4,618 37,773 17,699 38,279 4,884
EBITDA 728 5,184 2,231 3,458 1,047
Percent 15.8 % 13.7 % 12.6 % 9.0 % 21.5 %
EBIT 317 3,526 1,364 1,769 718
Percent 6.9 % 9.3 % 7.7 % 4.6 % 14.7 %
Balance Sheet          
Total Assets 5,612 52,252 19,345 36,812 8,943
Total Liabilities 3,797 40,609 12,009 33,828 5,670
Shareholders Equity 1,815 11,643 7,336 2,984 3,272.6

Comments

No comments yet. Login to comment.