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?
Dollar151Point02
Implied share price

Buy Undervalued by 72.6%

5% margin of safety What's this?

EV / EBITDA
Use Average
DTG
Dollar Thrifty Automotive Group, Inc.
IX
ORIX Corporation (ADR)
Change
HTZ
Hertz Global Holdings, Inc.
Change
URI
United Rentals, Inc.
Change
CAR
Avis Budget Group Inc.
Change
8.09 5.29 10.07 6.52 7.37 6.16
All amounts in millions
from last financial year
         
Implied Share Price $151.02 $0.00 $43.81 $110.88 $100.51
Market Cap 2,455 19,119 12,714 9,188 5,735
Net Debt 910 3,655,964 15,886 6,998 10,038
Enterprise Value (EV) 3,365 3,744,889 28,600 16,186 15,773
Revenue 1,548 1,065,638 10,771 4,955 7,937
EBITDA 635 371,881 4,385 2,197 2,559
Percent 41.1 % 34.9 % 40.7 % 44.3 % 32.2 %
EBIT 291 193,041 1,613 1,099 881
Percent 18.8 % 18.1 % 15.0 % 22.2 % 11.1 %
Balance Sheet          
Total Assets 2,615 8,439,710 24,588 11,231 16,284
Total Liabilities 2,007 6,796,114 21,817 9,383 15,513
Shareholders Equity 607 1,643,596 2,771 1,848 771.0

Price history

Comments

No comments yet. Login to comment.