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)
Dollar52Point99
Implied share price

Sell Overvalued by 38.3%

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
9.23 15.04 8.31 12.44 -2.8 5.52
All amounts in millions
from last financial year
         
Implied Share Price $52.99 $37.86 $56.41 $390.12 £7.03
Market Cap 10,866 9,548 9,192 6,968 5,590
Net Debt -97 -1,702 787 -4,341 -529
Enterprise Value (EV) 10,767 7,846 9,980 -2,685 4,803
Revenue 4,771 3,024 4,551 5,386 14,619
EBITDA 716 944 802 959 870
Percent 15.0 % 31.2 % 17.6 % 17.8 % 6.0 %
EBIT 432 828 611 838 620
Percent 9.1 % 27.4 % 13.4 % 15.6 % 4.2 %
Balance Sheet          
Total Assets 7,739 4,693 4,462 20,818 9,147
Total Liabilities 5,594 3,136 2,269 12,288 7,548
Shareholders Equity 2,145 1,556 2,192 8,530 1,599.0

Comments

No comments yet. Login to comment.