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?
Dollar29Point54
Implied share price

Buy Undervalued by 118.7%

5% margin of safety What's this?

EV / EBITDA
Use Average
ATSG
Air Transport Services Group Inc.
UPS
United Parcel Service, Inc.
Change
FDX
FedEx Corporation
Change
FRE
Freightways Ltd
Change
CJT.UN
Cargojet Income Fund
Change
10.4 5.58 10.85 9.38 12.09 4.9
All amounts in millions
from last financial year
         
Implied Share Price $29.54 $104.74 $184.73 $5.54 $24.21
Market Cap 805 96,288 43,191 1,022 71
Net Debt 299 9,608 10,333 151 37
Enterprise Value (EV) 1,105 105,999 53,524 1,169 108
Revenue 619 58,363 50,365 505 156
EBITDA 198 9,772 5,708 96 22
Percent 32.0 % 16.7 % 11.3 % 19.1 % 14.1 %
EBIT 72 7,688 3,077 86 15
Percent 11.8 % 13.2 % 6.1 % 17.0 % 10.0 %
Balance Sheet          
Total Assets 1,041 38,311 46,064 478 120
Total Liabilities 677 35,841 32,280 263 67
Shareholders Equity 364 2,470 13,784 214 52.87978

Comments

No comments yet. Login to comment.