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)
Dollar55Point69
Implied share price

Sell Overvalued by 48.8%

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
SCI
Service Corporation International
Change
10.73 19.43 10.33 14.09 5.91 10.41
All amounts in millions
from last financial year
         
Implied Share Price $55.69 $51.51 $84.90 £7.60 $27.74
Market Cap 16,306 22,940 12,258 6,290 5,119
Net Debt 1,473 4,846 1,090 -529 2,989
Enterprise Value (EV) 17,760 7,205 13,348 4,803 8,109
Revenue 6,672 10,897 4,905 14,619 2,986
EBITDA 914 697 947 813 779
Percent 13.7 % 6.4 % 19.3 % 5.6 % 26.1 %
EBIT 413 381 781 563 543
Percent 6.2 % 3.5 % 15.9 % 3.9 % 18.2 %
Balance Sheet          
Total Assets 15,485 118,842 4,104 9,147 11,676
Total Liabilities 10,621 74,291 2,261 7,548 10,491
Shareholders Equity 4,864 44,550 1,842 1,599 1,184.692

Comments

No comments yet. Login to comment.