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?
Dollar3Point72
Implied share price

Buy Undervalued by 81.5%

5% margin of safety What's this?

EV / EBITDA
Use Average
MCK
Millennium & Copthorne Hotels New
MAR
Marriott International, Inc.
Change
RCL
Royal Caribbean Cruises Ltd.
Change
HOT
Starwood Hotels & Resorts Worldwide, Inc
Change
IHG
InterContinental Hotels Group PLC (ADR)
Change
12.71 7.03 14.64 10.89 12.86 11.53
All amounts in millions
from last financial year
         
Implied Share Price $3.72 $58.60 $85.68 $76.26 $47.43
Market Cap 216 17,792 14,607 13,097 8,438
Net Debt 2 4,011 8,405 1,300 529
Enterprise Value (EV) 326 21,803 23,013 14,397 8,978
Revenue 136 14,486 8,299 5,763 1,803
EBITDA 46 1,489 2,113 1,120 779
Percent 34.0 % 10.3 % 25.5 % 19.4 % 43.2 %
EBIT 39 1,350 1,286 840 683
Percent 29.2 % 9.3 % 15.5 % 14.6 % 37.9 %
Balance Sheet          
Total Assets 590 6,082 20,782 8,257 3,769
Total Liabilities 200 9,672 12,719 6,961 3,460
Shareholders Equity 389 -3,590 8,063 1,296 309.0

Comments

No comments yet. Login to comment.