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?
Dollar0Point30
Implied share price

Sell Overvalued by 98.9%

5% margin of safety What's this?

EV / EBITDA
Use Average
AL
Air Lease Corp
IX
ORIX Corporation (ADR)
Change
AER
AerCap Holdings N.V.
Change
UHAL
AMERCO
Change
URI
United Rentals, Inc.
Change
6.72 9.19 6.54 8.28 6.88 5.29
All amounts in millions
from last financial year
         
Implied Share Price $0.30 $145.40 $3.17 $325.27 $121.23
Market Cap 2,817 19,103 7,522 6,577 6,518
Net Debt 7,555 3,479,131 27,238 2,064 7,983
Enterprise Value (EV) 10,373 3,573,643 34,293 8,641 14,501
Revenue 1,222 2,369,202 5,104 3,275 5,817
EBITDA 1,128 546,042 4,141 1,256 2,742
Percent 92.3 % 23.0 % 81.1 % 38.3 % 47.1 %
EBIT 731 301,189 2,298 866 1,498
Percent 59.8 % 12.7 % 45.0 % 26.5 % 25.8 %
Balance Sheet          
Total Assets 12,355 10,996,906 43,749 8,127 12,083
Total Liabilities 9,335 8,686,475 35,400 5,875 10,607
Shareholders Equity 3,019 2,310,431 8,348 2,251 1,476.0

Price history

Comments

No comments yet. Login to comment.