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?
Dollar9Point63
Implied share price

Sell Overvalued by 19.2%

5% margin of safety What's this?

EV / EBITDA
Use Average
OWW
Orbitz Worldwide, Inc.
NFLX
Netflix, Inc.
Change
CCL
Carnival Corporation
Change
CUK
Carnival plc (ADR)
Change
CCL
Carnival plc
Change
10.13 12.07 10.19 10.56 11.09 8.01
All amounts in millions
from last financial year
         
Implied Share Price $9.63 $90.96 $46.72 $45.44 £46.52
Market Cap 1,305 39,206 37,252 37,252 25,707
Net Debt 259 60 7,392 7,392 7,392
Enterprise Value (EV) 1,602 39,267 44,367 46,566 33,643
Revenue 932 6,779 15,714 15,714 15,714
EBITDA 132 3,852 4,200 4,200 4,200
Percent 14.2 % 56.8 % 26.7 % 26.7 % 26.7 %
EBIT 75 305 2,574 2,574 2,574
Percent 8.1 % 4.5 % 16.4 % 16.4 % 16.4 %
Balance Sheet          
Total Assets 1,175 10,202 39,237 39,237 39,237
Total Liabilities 1,104 7,979 15,466 15,466 15,466
Shareholders Equity 71 2,223 23,771 23,771 23,771.0

Price history

Comments

No comments yet. Login to comment.