HRBR Relative Valuation - Harbor Diversified Inc

Watchlist Manager

Watchlist

Price: 1.45 USD Market Closed

Market Cap: $84.7m

Relative Value

There is not enough data to reliably calculate the relative value of HRBR.

Relative 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 Relative Value calculated?

HRBR Relative Value

Base Case

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
US	H	Harbor Diversified Inc OTC:HRBR	84.9m USD	0.5	-3.4	0.8	0.3
US		Delta Air Lines Inc NYSE:DAL	39.6B USD	0.6	7.9	5.8	8.2
US		United Airlines Holdings Inc NASDAQ:UAL	30.6B USD	0.5	9.1	7.8	7.8
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	16.6B GBP	0.6	5.7	2.8	4.3
IE	R	Ryanair Holdings PLC LSE:RYA	15.4B EUR	1.1	8	4.5	6.8
US		Southwest Airlines Co NYSE:LUV	22.2B USD	0.8	50.3	11.8	55
CN		Air China Ltd SSE:601111	134.2B CNY	0.8	495.5	-6 981.8	-6 981.8
IN		Interglobe Aviation Ltd NSE:INDIGO	1.6T INR	1.9	50.8	8.4	16.1
CN		China Eastern Airlines Corp Ltd SSE:600115	113.1B CNY	0.8	-57	132.2	132.2
CN		China Southern Airlines Co Ltd SSE:600029	112.3B CNY	0.6	-83	35.3	35.3

				Revenue Growth	P/S to Growth
US	H	Harbor Diversified Inc OTC:HRBR	Average P/S: 0.8 0.5	N/A	N/A
US		Delta Air Lines Inc NYSE:DAL	0.6	3%	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
CN		Air China Ltd SSE:601111	0.8	6%	0.1
IN		Interglobe Aviation Ltd NSE:INDIGO	1.9	12%	0.2
CN		China Eastern Airlines Corp Ltd SSE:600115	0.8	7%	0.1
CN		China Southern Airlines Co Ltd SSE:600029	0.6	5%	0.1

				Earnings Growth	PEG
US	H	Harbor Diversified Inc OTC:HRBR	Average P/E: 89.6 Negative Multiple: -3.4	N/A	N/A
US		Delta Air Lines Inc NYSE:DAL	7.9	6%	1.3
US		United Airlines Holdings Inc NASDAQ:UAL	9.1	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	5.7	6%	1
IE	R	Ryanair Holdings PLC LSE:RYA	8	14%	0.6
US		Southwest Airlines Co NYSE:LUV	50.3	85%	0.6
CN		Air China Ltd SSE:601111	495.5	N/A	N/A
IN		Interglobe Aviation Ltd NSE:INDIGO	50.8	8%	6.4
CN		China Eastern Airlines Corp Ltd SSE:600115	Negative Multiple: -57	N/A	N/A
CN		China Southern Airlines Co Ltd SSE:600029	Negative Multiple: -83	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
US	H	Harbor Diversified Inc OTC:HRBR	Average EV/EBITDA: 23.3 0.8	N/A	N/A
US		Delta Air Lines Inc NYSE:DAL	5.8	11%	0.5
US		United Airlines Holdings Inc NASDAQ:UAL	7.8	31%	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	2.8	5%	0.6
IE	R	Ryanair Holdings PLC LSE:RYA	4.5	10%	0.4
US		Southwest Airlines Co NYSE:LUV	11.8	39%	0.3
CN		Air China Ltd SSE:601111	Negative Multiple: -6 981.8	N/A	N/A
IN		Interglobe Aviation Ltd NSE:INDIGO	8.4	12%	0.7
CN		China Eastern Airlines Corp Ltd SSE:600115	132.2	289%	0.5
CN		China Southern Airlines Co Ltd SSE:600029	35.3	103%	0.3

				EBIT Growth	EV/EBIT to Growth
US	H	Harbor Diversified Inc OTC:HRBR	Average EV/EBIT: 29.6 0.3	N/A	N/A
US		Delta Air Lines Inc NYSE:DAL	8.2	11%	0.7
US		United Airlines Holdings Inc NASDAQ:UAL	7.8	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	4.3	3%	1.4
IE	R	Ryanair Holdings PLC LSE:RYA	6.8	11%	0.6
US		Southwest Airlines Co NYSE:LUV	55	100%	0.6
CN		Air China Ltd SSE:601111	Negative Multiple: -6 981.8	N/A	N/A
IN		Interglobe Aviation Ltd NSE:INDIGO	16.1	6%	2.7
CN		China Eastern Airlines Corp Ltd SSE:600115	132.2	151%	0.9
CN		China Southern Airlines Co Ltd SSE:600029	35.3	34%	1

Harbor Diversified Inc
OTC:HRBR

Relative Value

Valuation Multiples

Multiples Across Competitors

HRBR Competitors Multiples
Harbor Diversified Inc Competitors

See Also

Company

Help

Tools

Stocks

Harbor Diversified Inc OTC:HRBR

Relative Value

Valuation Multiples

Multiples Across Competitors

HRBR Competitors Multiples Harbor Diversified Inc Competitors

See Also

Company

Help

Tools

Stocks

Harbor Diversified Inc
OTC:HRBR

HRBR Competitors Multiples
Harbor Diversified Inc Competitors