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)
Dollar40Point06
Implied share price

Buy Undervalued by 515.4%

5% margin of safety What's this?

EV / EBITDA
Use Average
TRZ.B
Transat A.T. Inc.
CTRP
Ctrip.com International, Ltd. (ADR)
Change
EXPE
Expedia, Inc.
Change
CTAS
Cintas Corporation
Change
TT.
TUI Travel PLC
Change
13.21 -0.86 10.33 19.43 14.09 5.91
All amounts in millions
from last financial year
         
Implied Share Price $40.06 $85.35 $70.85 $106.90 £9.26
Market Cap 239 22,940 16,306 12,258 6,290
Net Debt -336 4,846 1,473 1,090 -529
Enterprise Value (EV) -80 7,205 17,760 13,348 4,803
Revenue 3,566 10,897 6,672 4,905 14,619
EBITDA 93 697 914 947 813
Percent 2.6 % 6.4 % 13.7 % 19.3 % 5.6 %
EBIT 42 381 413 781 563
Percent 1.2 % 3.5 % 6.2 % 15.9 % 3.9 %
Balance Sheet          
Total Assets 1,513 118,842 15,485 4,104 9,147
Total Liabilities 976 74,291 10,621 2,261 7,548
Shareholders Equity 537 44,550 4,864 1,842 1,599.0

Comments

No comments yet. Login to comment.