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?
Dollar121Point47
Implied share price

Buy Undervalued by 38.8%

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
URI
United Rentals, Inc.
Change
UHAL
AMERCO
Change
6.79 5.29 6.54 8.35 5.5 7.03
All amounts in millions
from last financial year
         
Implied Share Price $121.47 $174.57 $4.71 $123.46 $329.76
Market Cap 2,455 18,567 7,815 7,087 6,760
Net Debt 910 3,479,131 27,238 7,983 2,064
Enterprise Value (EV) 3,365 3,570,968 34,567 15,070 8,825
Revenue 1,548 2,369,202 5,104 5,817 3,275
EBITDA 635 546,042 4,141 2,742 1,256
Percent 41.1 % 23.0 % 81.1 % 47.1 % 38.3 %
EBIT 291 301,189 2,298 1,498 866
Percent 18.8 % 12.7 % 45.0 % 25.8 % 26.5 %
Balance Sheet          
Total Assets 2,615 10,996,906 43,749 12,083 8,127
Total Liabilities 2,007 8,686,475 35,400 10,607 5,875
Shareholders Equity 607 2,310,431 8,348 1,476 2,251.406

Price history

Comments

No comments yet. Login to comment.