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?
Dollar41Point12
Implied share price

Buy Undervalued by 85.2%

5% margin of safety What's this?

EV / EBITDA
Use Average
AIRT
Air T, Inc.
UPS
United Parcel Service, Inc.
Change
FDX
FedEx Corporation
Change
FRE
Freightways Ltd
Change
ATSG
Air Transport Services Group Inc.
Change
10.38 5.07 10.85 9.38 12.09 5.58
All amounts in millions
from last financial year
         
Implied Share Price $41.12 $104.46 $184.20 $5.53 $29.46
Market Cap 45 96,288 43,191 1,022 805
Net Debt -8 9,608 10,333 151 299
Enterprise Value (EV) 36 105,999 53,524 1,169 1,105
Revenue 148 58,363 50,365 505 619
EBITDA 7 9,772 5,708 96 198
Percent 4.9 % 16.7 % 11.3 % 19.1 % 32.0 %
EBIT 6 7,688 3,077 86 72
Percent 4.1 % 13.2 % 6.1 % 17.0 % 11.8 %
Balance Sheet          
Total Assets 52 38,311 46,064 478 1,041
Total Liabilities 17 35,841 32,280 263 677
Shareholders Equity 34 2,470 13,784 214 364.157

Comments

No comments yet. Login to comment.