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)
Dollar72Point11
Implied share price

Buy Undervalued by 102.2%

5% margin of safety What's this?

EV / EBITDA
Use Average
FLT
Flight Centre Limited
CTRP
Ctrip.com International, Ltd. (ADR)
Change
EXPE
Expedia, Inc.
Change
CTAS
Cintas Corporation
Change
TT.
TUI Travel PLC
Change
13.21 4.91 10.33 19.43 14.09 5.91
All amounts in millions
from last financial year
         
Implied Share Price $72.11 $85.35 $70.85 $106.90 £9.26
Market Cap 3,600 22,940 16,306 12,258 6,290
Net Debt -1,422 4,846 1,473 1,090 -529
Enterprise Value (EV) 2,177 7,205 17,760 13,348 4,803
Revenue 2,666 10,897 6,672 4,905 14,619
EBITDA 443 697 914 947 813
Percent 16.6 % 6.4 % 13.7 % 19.3 % 5.6 %
EBIT 377 381 413 781 563
Percent 14.1 % 3.5 % 6.2 % 15.9 % 3.9 %
Balance Sheet          
Total Assets 3,001 118,842 15,485 4,104 9,147
Total Liabilities 1,655 74,291 10,621 2,261 7,548
Shareholders Equity 1,345 44,550 4,864 1,842 1,599.0

Comments

No comments yet. Login to comment.