EIFZF Relative Valuation - Exchange Income Corp

Watchlist Manager

Watchlist

Price: 77.81 USD 2.15% Market Closed

Market Cap: $3.7B

E	Exchange Income Corp OTC:EIFZF	CA
G	Guizhou Qianyuan Power Co Ltd SZSE:002039	CN
	Tway Holdings Inc KRX:004870	KR

Multiples-Based Value

The Multiples-Based Value of one EIFZF stock under the Base Case scenario is 46.95 USD. Compared to the current market price of 77.81 USD, Exchange Income Corp is Overvalued by 40%.

Multiples-Based Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

What is relative valuation?

How is Multiples-Based Value calculated?

EIFZF Multiples-Based Value

Overvaluation 40%

Multiples-Based Value

Price $77.81

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
CA		Exchange Income Corp OTC:EIFZF	5.9B USD	1.8	34.8	10.7	21.8
US		Delta Air Lines Inc NYSE:DAL	47.1B USD	0.7	10.5	9.2	9.2
US		United Airlines Holdings Inc NASDAQ:UAL	31.5B USD	0.5	9.4	8	8
CH		Kinarus Therapeutics Holding AG SIX:KNRS	19.5B CHF	0	-1 404.3	-1 404.9	-1 404.9
UK		International Consolidated Airlines Group SA LSE:IAG	18.4B GBP	0.6	6.3	3.1	4.7
IE	R	Ryanair Holdings PLC LSE:RYA	15.4B EUR	1.1	8	4.5	6.8
US		Southwest Airlines Co NYSE:LUV	21.3B USD	0.8	48.2	11.4	52.9
IN		Interglobe Aviation Ltd NSE:INDIGO	1.7T INR	2	53.1	8.7	16.7
CN		Air China Ltd SSE:601111	120B CNY	0.7	-67.8	-649.5	-649.5
SG		Singapore Airlines Ltd SGX:C6L	20.6B SGD	1	9	5.3	13
CN		China Southern Airlines Co Ltd SSE:600029	103.7B CNY	0.6	120.9	30.6	30.6

				Revenue Growth	P/S to Growth
CA		Exchange Income Corp OTC:EIFZF	Average P/S: 1 1.8	10%	0.2
US		Delta Air Lines Inc NYSE:DAL	0.7	4%	0.2
US		United Airlines Holdings Inc NASDAQ:UAL	0.5	7%	0.1
CH		Kinarus Therapeutics Holding AG SIX:KNRS	Not Available	N/A	N/A
UK		International Consolidated Airlines Group SA LSE:IAG	0.6	5%	0.1
IE	R	Ryanair Holdings PLC LSE:RYA	1.1	9%	0.1
US		Southwest Airlines Co NYSE:LUV	0.8	8%	0.1
IN		Interglobe Aviation Ltd NSE:INDIGO	2	12%	0.2
CN		Air China Ltd SSE:601111	0.7	N/A	N/A
SG		Singapore Airlines Ltd SGX:C6L	1	3%	0.3
CN		China Southern Airlines Co Ltd SSE:600029	0.6	10%	0.1

				Earnings Growth	PEG
CA		Exchange Income Corp OTC:EIFZF	Average P/E: 33.4 34.8	23%	1.5
US		Delta Air Lines Inc NYSE:DAL	10.5	6%	1.8
US		United Airlines Holdings Inc NASDAQ:UAL	9.4	18%	0.5
CH		Kinarus Therapeutics Holding AG SIX:KNRS	Negative Multiple: -1 404.3	N/A	N/A
UK		International Consolidated Airlines Group SA LSE:IAG	6.3	5%	1.3
IE	R	Ryanair Holdings PLC LSE:RYA	8	14%	0.6
US		Southwest Airlines Co NYSE:LUV	48.2	83%	0.6
IN		Interglobe Aviation Ltd NSE:INDIGO	53.1	7%	7.6
CN		Air China Ltd SSE:601111	Negative Multiple: -67.8	N/A	N/A
SG		Singapore Airlines Ltd SGX:C6L	9	-22%	N/A
CN		China Southern Airlines Co Ltd SSE:600029	120.9	102%	1.2

				EBITDA Growth	EV/EBITDA to Growth
CA		Exchange Income Corp OTC:EIFZF	Average EV/EBITDA: 10.2 10.7	11%	1
US		Delta Air Lines Inc NYSE:DAL	9.2	11%	0.8
US		United Airlines Holdings Inc NASDAQ:UAL	8	30%	0.3
CH		Kinarus Therapeutics Holding AG SIX:KNRS	Negative Multiple: -1 404.9	N/A	N/A
UK		International Consolidated Airlines Group SA LSE:IAG	3.1	4%	0.8
IE	R	Ryanair Holdings PLC LSE:RYA	4.5	10%	0.4
US		Southwest Airlines Co NYSE:LUV	11.4	37%	0.3
IN		Interglobe Aviation Ltd NSE:INDIGO	8.7	12%	0.7
CN		Air China Ltd SSE:601111	Negative Multiple: -649.5	N/A	N/A
SG		Singapore Airlines Ltd SGX:C6L	5.3	3%	1.8
CN		China Southern Airlines Co Ltd SSE:600029	30.6	73%	0.4

				EBIT Growth	EV/EBIT to Growth
CA		Exchange Income Corp OTC:EIFZF	Average EV/EBIT: 18.2 21.8	13%	1.7
US		Delta Air Lines Inc NYSE:DAL	9.2	12%	0.8
US		United Airlines Holdings Inc NASDAQ:UAL	8	14%	0.6
CH		Kinarus Therapeutics Holding AG SIX:KNRS	Negative Multiple: -1 404.9	N/A	N/A
UK		International Consolidated Airlines Group SA LSE:IAG	4.7	4%	1.2
IE	R	Ryanair Holdings PLC LSE:RYA	6.8	11%	0.6
US		Southwest Airlines Co NYSE:LUV	52.9	100%	0.5
IN		Interglobe Aviation Ltd NSE:INDIGO	16.7	6%	2.8
CN		Air China Ltd SSE:601111	Negative Multiple: -649.5	N/A	N/A
SG		Singapore Airlines Ltd SGX:C6L	13	1%	13
CN		China Southern Airlines Co Ltd SSE:600029	30.6	N/A	N/A

Exchange Income Corp
OTC:EIFZF

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

EIFZF Competitors Multiples
Exchange Income Corp Competitors

See Also

Company

Help

Tools

Stocks

Exchange Income Corp OTC:EIFZF

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

EIFZF Competitors Multiples Exchange Income Corp Competitors

See Also

Company

Help

Tools

Stocks

Exchange Income Corp
OTC:EIFZF

EIFZF Competitors Multiples
Exchange Income Corp Competitors