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)
Dollar53Point83
Implied share price

Sell Overvalued by 50.7%

5% margin of safety What's this?

EV / EBITDA
Use Average
EXPE
Expedia, Inc.
CTRP
Ctrip.com International, Ltd. (ADR)
Change
CTAS
Cintas Corporation
Change
TT.
TUI Travel PLC
Change
HRB
H&R Block, Inc.
Change
10.43 19.48 10.41 13.96 5.91 7.33
All amounts in millions
from last financial year
         
Implied Share Price $53.83 $47.38 $84.30 £7.40 $35.59
Market Cap 16,350 21,786 12,127 5,728 5,350
Net Debt 1,473 4,846 1,090 -529 604
Enterprise Value (EV) 17,805 7,258 13,217 4,803 5,955
Revenue 6,672 10,897 4,905 14,619 3,038
EBITDA 914 697 947 813 812
Percent 13.7 % 6.4 % 19.3 % 5.6 % 26.7 %
EBIT 413 381 781 563 638
Percent 6.2 % 3.5 % 15.9 % 3.9 % 21.0 %
Balance Sheet          
Total Assets 15,485 118,842 4,104 9,147 2,857
Total Liabilities 10,621 74,291 2,261 7,548 2,834
Shareholders Equity 4,864 44,550 1,842 1,599 23.103

Comments

No comments yet. Login to comment.