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?
Dollar152Point09
Implied share price

Buy Undervalued by 73.8%

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
AER
AerCap Holdings N.V.
Change
URI
United Rentals, Inc.
Change
8.14 5.29 7.8 6.08 12.66 6.55
All amounts in millions
from last financial year
         
Implied Share Price $152.09 $182.57 $43.29 $0.00 $137.10
Market Cap 2,455 18,430 10,758 9,507 9,102
Net Debt 910 3,341,166 15,886 28,912 7,894
Enterprise Value (EV) 3,365 3,432,250 26,644 38,419 16,996
Revenue 1,548 1,341,651 10,771 3,602 5,685
EBITDA 635 439,751 4,385 3,035 2,595
Percent 41.1 % 32.8 % 40.7 % 84.3 % 45.6 %
EBIT 291 233,111 1,613 1,681 1,401
Percent 18.8 % 17.4 % 15.0 % 46.7 % 24.6 %
Balance Sheet          
Total Assets 2,615 9,069,392 24,588 43,891 12,467
Total Liabilities 2,007 7,150,652 21,817 36,027 10,669
Shareholders Equity 607 1,918,740 2,771 7,863 1,798.0

Price history

Comments

No comments yet. Login to comment.