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?
Dollar128Point14
Implied share price

Buy Undervalued by 46.4%

5% margin of safety What's this?

EV / EBITDA
Use Average
DTG
Dollar Thrifty Automotive Group, Inc.
IX
ORIX Corporation (ADR)
Change
AER
AerCap Holdings N.V.
Change
UHAL
AMERCO
Change
URI
United Rentals, Inc.
Change
7.08 5.29 6.54 8.34 8.83 5.02
All amounts in millions
from last financial year
         
Implied Share Price $128.14 $297.02 $10.76 $277.84 $129.30
Market Cap 2,455 18,450 7,470 7,220 5,776
Net Debt 910 3,479,131 27,238 1,749 7,983
Enterprise Value (EV) 3,365 3,569,656 34,531 8,969 13,759
Revenue 1,548 2,369,202 5,104 3,074 5,817
EBITDA 635 546,042 4,141 1,015 2,742
Percent 41.1 % 23.0 % 81.1 % 33.0 % 47.1 %
EBIT 291 301,189 2,298 663 1,498
Percent 18.8 % 12.7 % 45.0 % 21.6 % 25.8 %
Balance Sheet          
Total Assets 2,615 10,996,906 43,749 6,872 12,083
Total Liabilities 2,007 8,686,475 35,400 4,987 10,607
Shareholders Equity 607 2,310,431 8,348 1,884 1,476.0

Price history

Comments

No comments yet. Login to comment.