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?
Dollar35Point00
Implied share price

Buy Undervalued by 94.4%

5% margin of safety What's this?

EV / Revenue
Use Average
LONG
eLong, Inc. (ADR)
CTRP
Ctrip.com International, Ltd. (ADR)
Change
EXPE
Expedia, Inc.
Change
CTAS
Cintas Corporation
Change
TT.
TUI Travel PLC
Change
1.63 0.39 0.66 2.66 2.72 0.33
All amounts in millions
from last financial year
         
Implied Share Price $35.00 $251.43 $62.59 $64.40 £19.95
Market Cap 668 22,940 16,306 12,258 6,290
Net Debt -955 4,846 1,473 1,090 -529
Enterprise Value (EV) 398 7,205 17,760 13,348 4,803
Revenue 1,031 10,897 6,672 4,905 14,619
Balance Sheet          
Total Assets 2,248 118,842 15,485 4,104 9,147
Total Liabilities 1,259 74,291 10,621 2,261 7,548
Shareholders Equity 988 44,550 4,864 1,842 1,599.0

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.