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)
Dollar11Point18
Implied share price

Within margin of safety Undervalued by 2.7%

5% margin of safety What's this?

EV / Revenue
Use Average
ACE.B
ACE Aviation Holdings Inc.
DAL
Delta Air Lines, Inc.
Change
LFL
Lan Airlines S.A. (ADR)
Change
RYAAY
Ryanair Holdings plc (ADR)
Change
UAL
United Continental Holdings, Inc.
Change
4.0 -Infinity 0.56 2.06 13.7 0.35
All amounts in millions
from last financial year
         
Implied Share Price $11.18 $153.16 $56.96 $9.39 $431.55
Market Cap 353 9,490 8,693 8,045 7,856
Net Debt -363 10,176 2,932 751 4,973
Enterprise Value (EV) -9 19,666 11,529 49,726 12,829
Revenue 0 35,115 5,585 3,629 37,110
Balance Sheet          
Total Assets 481 43,499 7,648 8,596 37,988
Total Liabilities 9 44,895 6,203 5,642 36,182
Shareholders Equity 472 -1,396 1,445 2,953 1,806.0

Where are the EBIT and EBITDA figures?

Certain companies and those in specific industries (for example insurance) do not report financial results at the EBIT or EBITDA line. For these companies where Valuecruncher does not have EBIT or EBITDA numbers we exclude the valuation metrics driven by these figures. Valuecruncher makes our other valuation metrics available for these companies.

To learn more about comparison analysis, please read our guide to comparison analysis

Comments

No comments yet. Login to comment.