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  

What's this?
Dollar129Point86
Implied share price

Buy Undervalued by 48.4%

5% margin of safety What's this?

EV / EBITDA
Use Average
DTG
Dollar Thrifty Automotive Group, Inc.
IX
ORIX Corporation (ADR)
Change
UHAL
AMERCO
Change
AER
AerCap Holdings N.V.
Change
URI
United Rentals, Inc.
Change
7.16 5.29 6.03 7.9 11.54 4.42
All amounts in millions
from last financial year
         
Implied Share Price $129.86 $570.96 $281.77 $0.00 $128.08
Market Cap 2,455 14,767 6,278 5,343 4,139
Net Debt 910 3,504,651 1,749 28,912 7,983
Enterprise Value (EV) 3,365 3,581,922 8,027 34,255 12,122
Revenue 1,548 2,174,283 3,074 3,602 5,817
EBITDA 635 593,946 1,015 2,967 2,742
Percent 41.1 % 27.3 % 33.0 % 82.4 % 47.1 %
EBIT 291 364,363 663 1,685 1,498
Percent 18.8 % 16.8 % 21.6 % 46.8 % 25.8 %
Balance Sheet          
Total Assets 2,615 11,443,628 6,872 43,867 12,083
Total Liabilities 2,007 9,291,430 4,987 36,003 10,607
Shareholders Equity 607 2,152,198 1,884 7,863 1,476.0

Price history

Comments

No comments yet. Login to comment.