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 (switch to Discounted Cash Flow Analysis)
Dollar46Point61
Implied share price

Sell Overvalued by 19.2%

5% margin of safety What's this?

EV / EBITDA
Use Average
EXPE
Expedia, Inc.
HRB
H&R Block, Inc.
Change
CTAS
Cintas Corporation
Change
CTRP
Ctrip.com International, Ltd. (ADR)
Change
TT.
TUI Travel PLC
Change
8.94 11.32 10.63 8.86 -2.97 5.69
All amounts in millions
from last financial year
         
Implied Share Price $46.61 $25.07 $45.82 $307.96 £5.68
Market Cap 7,794 7,949 5,556 4,053 4,008
Net Debt -688 -903 944 -3,255 89
Enterprise Value (EV) 7,105 7,045 6,501 -2,241 4,102
Revenue 4,030 2,893 4,102 4,158 14,460
EBITDA 627 662 733 753 721
Percent 15.6 % 22.9 % 17.9 % 18.1 % 5.0 %
EBIT 431 573 539 654 502
Percent 10.7 % 19.8 % 13.2 % 15.7 % 3.5 %
Balance Sheet          
Total Assets 7,085 4,649 4,160 11,669 8,621
Total Liabilities 4,804 3,323 2,021 5,180 7,056
Shareholders Equity 2,280 1,325 2,139 6,489 1,565.0

Comments

No comments yet. Login to comment.