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)
Dollar13Point12
Implied share price

Buy Undervalued by 597.9%

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
13.22 2.58 3.07 4.62 50.06 3.11
All amounts in millions
from last financial year
         
Implied Share Price $13.12 $187.19 $106.57 $20.13 $279.46
Market Cap 2,105 28,832 22,892 17,735 16,194
Net Debt 951 4,892 292 -298 6,563
Enterprise Value (EV) 3,061 33,724 23,865 94,483 22,757
Revenue 5,231 40,704 19,820 6,535 37,864
EBITDA 1,186 10,973 5,170 1,887 7,311
Percent 22.7 % 27.0 % 26.1 % 28.9 % 19.3 %
EBIT 721 9,138 4,155 1,460 5,492
Percent 13.8 % 22.4 % 21.0 % 22.3 % 14.5 %
Balance Sheet          
Total Assets 7,251 53,134 21,312 11,218 40,861
Total Liabilities 5,143 42,284 13,954 7,621 31,895
Shareholders Equity 2,108 10,850 7,358 3,596 8,966.0

Comments

No comments yet. Login to comment.