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)
Dollar11Point18
Implied share price

Within margin of safety Undervalued by 2.7%

5% margin of safety What's this?

EV / Revenue
Use Average
ACE.B
ACE Aviation Holdings Inc.
DAL
Delta Air Lines, Inc.
Change
LUV
Southwest Airlines Co.
Change
RYAAY
Ryanair Holdings plc (ADR)
Change
UAL
United Continental Holdings, Inc.
Change
3.71 -Infinity 0.83 1.2 14.46 0.6
All amounts in millions
from last financial year
         
Implied Share Price $11.18 $194.98 $114.60 $19.56 $415.07
Market Cap 353 28,832 22,892 17,735 16,194
Net Debt -363 4,892 292 -298 6,563
Enterprise Value (EV) -9 33,724 23,865 94,483 22,757
Revenue 0 40,704 19,820 6,535 37,864
Balance Sheet          
Total Assets 481 53,134 21,312 11,218 40,861
Total Liabilities 9 42,284 13,954 7,621 31,895
Shareholders Equity 472 10,850 7,358 3,596 8,966.0

Where are the EBIT and EBITDA figures?

Certain companies and those in specific industries (for example insurance) do not report financial results at the EBIT or EBITDA line. For these companies where Valuecruncher does not have EBIT or EBITDA numbers we exclude the valuation metrics driven by these figures. Valuecruncher makes our other valuation metrics available for these companies.

To learn more about comparison analysis, please read our guide to comparison analysis

Comments

No comments yet. Login to comment.