Exchange Income Corp
OTC:EIFZF
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/EBITDA
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBITDA returns to its 3-Year Average (7.9), the stock would be worth $57.51 (25% downside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 10.6 | $76.88 |
0%
|
| 3-Year Average | 7.9 | $57.51 |
-25%
|
| 5-Year Average | 8.1 | $59.13 |
-23%
|
| Industry Average | 3.8 | $28.03 |
-64%
|
| Country Average | 10.2 | $74.12 |
-4%
|
Forward EV/EBITDA
Today’s price vs future ebitda
| Today's Enterprise Value | EBITDA | Forward EV/EBITDA | ||
|---|---|---|---|---|
|
$8.1B
|
/ |
Jan 2026
CA$754.4m
|
= |
|
|
$8.1B
|
/ |
Dec 2026
CA$878.7m
|
= |
|
|
$8.1B
|
/ |
Dec 2027
CA$973.8m
|
= |
|
|
$8.1B
|
/ |
Dec 2028
CA$1B
|
= |
|
Forward EV/EBITDA shows whether today’s EV/EBITDA still looks high or low once future ebitda are taken into account.
Peer Comparison
| Market Cap | EV/EBITDA | P/E | ||||
|---|---|---|---|---|---|---|
| CA |
|
Exchange Income Corp
OTC:EIFZF
|
5.8B USD | 10.6 | 34.2 | |
| BR |
|
Gol Linhas Aereas Inteligentes SA
BOVESPA:GOLL4
|
11.7T BRL | 4 512.8 | -2.1 | |
| US |
|
Delta Air Lines Inc
NYSE:DAL
|
46.1B USD | 9 | 10.1 | |
| US |
|
United Airlines Holdings Inc
NASDAQ:UAL
|
31.4B USD | 7.6 | 8.8 | |
| CH |
|
Kinarus Therapeutics Holding AG
SIX:KNRS
|
19.5B CHF | -1 404.9 | -1 404.3 | |
| UK |
|
International Consolidated Airlines Group SA
LSE:IAG
|
18.3B GBP | 3 | 6.1 | |
| IE |
R
|
Ryanair Holdings PLC
LSE:RYA
|
15.4B EUR | 4.5 | 8 | |
| US |
|
Southwest Airlines Co
NYSE:LUV
|
21.1B USD | 10.9 | 45.9 | |
| IN |
|
Interglobe Aviation Ltd
NSE:INDIGO
|
1.8T INR | 9.1 | 55.8 | |
| CN |
|
Air China Ltd
SSE:601111
|
124.8B CNY | -659.8 | -70.5 | |
| SG |
|
Singapore Airlines Ltd
SGX:C6L
|
20.4B SGD | 5.3 | 8.9 |
Market Distribution
| Min | 0 |
| 30th Percentile | 7 |
| Median | 10.2 |
| 70th Percentile | 14.5 |
| Max | 13 731.1 |
Other Multiples
Exchange Income Corp
Glance View
Exchange Income Corp, headquartered in Winnipeg, Canada, operates a diversified portfolio encompassing several industry sectors, primarily aviation and manufacturing. The company was founded in 2002 and has gradually carved out a unique niche by acquiring and nurturing a diverse array of businesses, each operating independently while benefiting from shared efficiencies. The aviation division includes a range of regional airlines providing essential passenger and cargo services, particularly in challenging environments like Northern Canada, where larger carriers are less inclined to venture. This strategic focus on niche markets ensures a steady revenue stream, as these services are often critical and less prone to economic cycles. Complementing its aviation endeavors, the manufacturing segment offers an array of specialized products, from precision metal products to telecommunications infrastructure services. This diversification acts as a counterbalance to its aviation business, with revenues generated from long-term contracts and specialized product demand. By integrating these varied businesses under one corporate umbrella, Exchange Income Corp optimizes operational synergies, balances cyclical market risks, and sustains a robust flow of income. The company’s success hinges on its keen ability to recognize and integrate acquisitions that align strategically with its existing operations, thus generating shareholder value and ensuring consistent dividend payments. Through this astute business model, Exchange Income Corp not only thrives in its core sectors but also capitalizes on emerging opportunities within its chosen domains.