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?
Dollar132Point31
Implied share price

Buy Undervalued by 51.2%

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
7.27 5.29 6.9 8.53 8.67 4.91
All amounts in millions
from last financial year
         
Implied Share Price $132.31 $217.03 $13.48 $287.37 $135.00
Market Cap 2,455 18,921 7,931 7,059 5,475
Net Debt 910 3,504,651 27,403 1,749 7,983
Enterprise Value (EV) 3,365 3,596,724 35,335 8,808 13,458
Revenue 1,548 2,174,283 5,104 3,074 5,817
EBITDA 635 521,299 4,141 1,015 2,742
Percent 41.1 % 24.0 % 81.1 % 33.0 % 47.1 %
EBIT 291 291,716 2,298 663 1,498
Percent 18.8 % 13.4 % 45.0 % 21.6 % 25.8 %
Balance Sheet          
Total Assets 2,615 11,443,628 43,914 6,872 12,083
Total Liabilities 2,007 9,291,430 35,565 4,987 10,607
Shareholders Equity 607 2,152,198 8,348 1,884 1,476.0

Price history

Comments

No comments yet. Login to comment.