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)
Dollar6Point28
Implied share price

Sell Overvalued by 47.8%

5% margin of safety What's this?

EV / EBITDA
Use Average
IVC
InvoCare Limited
HRB
H&R Block, Inc.
Change
EXPE
Expedia, Inc.
Change
CTAS
Cintas Corporation
Change
TT.
TUI Travel PLC
Change
9.68 16.43 10.63 11.32 8.86 5.91
All amounts in millions
from last financial year
         
Implied Share Price $6.28 $26.88 $50.07 $50.27 £6.16
Market Cap 1,323 7,949 7,794 5,556 4,172
Net Debt 217 -903 -688 944 89
Enterprise Value (EV) 1,540 7,045 7,105 6,501 4,259
Revenue 375 2,893 4,030 4,102 14,460
EBITDA 93 662 627 733 721
Percent 25.0 % 22.9 % 15.6 % 17.9 % 5.0 %
EBIT 77 573 431 539 502
Percent 20.6 % 19.8 % 10.7 % 13.2 % 3.5 %
Balance Sheet          
Total Assets 862 4,649 7,085 4,160 8,621
Total Liabilities 711 3,323 4,804 2,021 7,056
Shareholders Equity 150 1,325 2,280 2,139 1,565.0

Comments

No comments yet. Login to comment.