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  

What's this?
Dollar11Point48
Implied share price

Within margin of safety Overvalued by 2.0%

5% margin of safety What's this?

EV / EBITDA
Use Average
OWW
Orbitz Worldwide, Inc.
CCL
Carnival Corporation
Change
CUK
Carnival plc (ADR)
Change
NFLX
Netflix, Inc.
Change
CCL
Carnival plc
Change
11.54 11.73 12.66 12.94 10.37 9.39
All amounts in millions
from last financial year
         
Implied Share Price $11.48 $39.59 $39.56 $617.73 £39.56
Market Cap 1,304 34,927 34,927 33,736 22,755
Net Debt 259 8,757 8,757 -708 8,757
Enterprise Value (EV) 1,557 43,375 44,350 33,026 32,163
Revenue 932 15,884 15,884 5,504 15,884
EBITDA 132 3,427 3,427 3,184 3,427
Percent 14.2 % 21.6 % 21.6 % 57.9 % 21.6 %
EBIT 75 1,792 1,792 402 1,792
Percent 8.1 % 11.3 % 11.3 % 7.3 % 11.3 %
Balance Sheet          
Total Assets 1,175 39,448 39,448 7,056 39,448
Total Liabilities 1,104 15,244 15,244 5,198 15,244
Shareholders Equity 71 24,204 24,204 1,857 24,204.0

Price history

Comments

No comments yet. Login to comment.