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?
Dollar16Point07
Implied share price

Buy Undervalued by 53.3%

5% margin of safety What's this?

EV / EBITDA
Use Average
WTW
Weight Watchers International, Inc.
CTRP
Ctrip.com International, Ltd. (ADR)
Change
EXPE
Expedia, Inc.
Change
CTAS
Cintas Corporation
Change
TT.
TUI Travel PLC
Change
13.21 11.64 10.33 19.43 14.09 5.91
All amounts in millions
from last financial year
         
Implied Share Price $16.07 $85.35 $70.85 $106.90 £9.26
Market Cap 669 22,940 16,306 12,258 6,290
Net Debt 1,968 4,846 1,473 1,090 -529
Enterprise Value (EV) 2,637 7,205 17,760 13,348 4,803
Revenue 1,164 10,897 6,672 4,905 14,619
EBITDA 226 697 914 947 813
Percent 19.5 % 6.4 % 13.7 % 19.3 % 5.6 %
EBIT 173 381 413 781 563
Percent 14.9 % 3.5 % 6.2 % 15.9 % 3.9 %
Balance Sheet          
Total Assets 1,394 118,842 15,485 4,104 9,147
Total Liabilities 2,684 74,291 10,621 2,261 7,548
Shareholders Equity -1,290 44,550 4,864 1,842 1,599.0

Price history

Comments

No comments yet. Login to comment.