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?
Dollar14Point41
Implied share price

Buy Undervalued by 27.3%

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
14.08 11.48 14.64 14.64 15.12 10.62
All amounts in millions
from last financial year
         
Implied Share Price $14.41 $107.36 $50.82 $50.78 £50.77
Market Cap 1,264 47,341 41,830 41,830 26,816
Net Debt 259 -708 8,757 8,757 8,757
Enterprise Value (EV) 1,523 46,633 50,187 51,811 36,398
Revenue 932 5,504 15,884 15,884 15,884
EBITDA 132 3,184 3,427 3,427 3,427
Percent 14.2 % 57.9 % 21.6 % 21.6 % 21.6 %
EBIT 75 402 1,792 1,792 1,792
Percent 8.1 % 7.3 % 11.3 % 11.3 % 11.3 %
Balance Sheet          
Total Assets 1,175 7,056 39,448 39,448 39,448
Total Liabilities 1,104 5,198 15,244 15,244 15,244
Shareholders Equity 71 1,857 24,204 24,204 24,204.0

Price history

Comments

No comments yet. Login to comment.