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)
Dollar15Point88
Implied share price

Buy Undervalued by 400.9%

5% margin of safety What's this?

EV / EBITDA
Use Average
QAN
Qantas Airways Limited
DAL
Delta Air Lines, Inc.
Change
LUV
Southwest Airlines Co.
Change
RYAAY
Ryanair Holdings plc (ADR)
Change
UAL
United Continental Holdings, Inc.
Change
13.22 3.55 3.07 4.62 50.06 3.11
All amounts in millions
from last financial year
         
Implied Share Price $15.88 $187.19 $106.57 $20.13 $279.46
Market Cap 6,537 28,832 22,892 17,735 16,194
Net Debt 2,882 4,892 292 -298 6,563
Enterprise Value (EV) 8,964 33,724 23,865 94,483 22,757
Revenue 16,200 40,704 19,820 6,535 37,864
EBITDA 2,522 10,973 5,170 1,887 7,311
Percent 15.6 % 27.0 % 26.1 % 28.9 % 19.3 %
EBIT 1,298 9,138 4,155 1,460 5,492
Percent 8.0 % 22.4 % 21.0 % 22.3 % 14.5 %
Balance Sheet          
Total Assets 16,705 53,134 21,312 11,218 40,861
Total Liabilities 13,450 42,284 13,954 7,621 31,895
Shareholders Equity 3,255 10,850 7,358 3,596 8,966.0

Comments

No comments yet. Login to comment.