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)
Dollar80Point97
Implied share price

Sell Overvalued by 18.1%

5% margin of safety What's this?

EV / EBITDA
Use Average
EXPE
Expedia, Inc.
CTAS
Cintas Corporation
Change
CTRP
Ctrip.com International, Ltd. (ADR)
Change
HRB
H&R Block, Inc.
Change
SCI
Service Corporation International
Change
11.05 13.5 12.71 7.6 13.66
All amounts in millions
from last financial year
         
Implied Share Price $80.97 $70.60 0 $44.09 $19.86
Market Cap 12,534 9,415 8,936 8,879 5,712
Net Debt -11 787 -113 -1,702 2,905
Enterprise Value (EV) 12,557 10,203 2,106 7,177 8,617
Revenue 5,763 4,551 7,346 3,024 2,994
EBITDA 930 802 0 944 630
Percent 16.1 % 17.6 % n/a % 31.2 % 21.1 %
EBIT 584 611 -150 828 490
Percent 10.1 % 13.4 % -2.1 % 27.4 % 16.4 %
Balance Sheet          
Total Assets 9,020 4,462 31,290 4,693 11,923
Total Liabilities 7,236 2,269 21,761 3,136 10,554
Shareholders Equity 1,784 2,192 9,529 1,556 1,368.726

Comments

No comments yet. Login to comment.