Create a Comp Table
Click each of the companies you want to compare, then press Compare Selected Companies below to generate a side-by-side comparison of revenue, margins, FCF, etc.
Click company names below to see a one-pager with financials for each company. All metrics are LTM unless otherwise noted.
|
Market Presence
|
Profitability
|
LTV
|
Leverage
|
Cash Flow
|
||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Company | Ticker | Industry | SyndBond | SyndLoan | SyndDebt | Revenue | Adj. EBITDA | Adj EBITDA % | TEV | Total Debt | LTV | Total Lev. | LTM Tot. Lev. Change | Net Lev. | FCF/Debt | Capex/Sales |
| American Airlines | AAL | Airlines | $12,465 | $6,485 | $18,950 | $54,294 | $4,071 | 7.5% | $37,773 | $28,717 | 76% | 7.1x | (1.4x) | 6.8x | 3.1% | 5.3% |
| Carnival | CCL | Cruise Lines | $15,882 | - | $15,882 | $26,229 | $6,926 | 26.4% | $64,704 | $26,481 | 41% | 3.8x | (1.2x) | 3.6x | 11.0% | 10.3% |
| Delta Air Lines | DAL | Airlines | $8,069 | $588 | $8,657 | $62,920 | $7,799 | 12.4% | $57,821 | $14,879 | 26% | 1.9x | (0.3x) | 1.4x | 20.6% | 7.8% |
| JetBlue Airways | JBLU | Airlines | $4,797 | $747 | $5,544 | $9,138 | $483 | 5.3% | $8,013 | $8,451 | 105% | 17.5x | 39.2x | 13.1x | (14.8%) | 13.2% |
| Transdigm | TDG | Aerospace & Defense | $15,600 | $8,659 | $24,259 | $8,579 | $4,589 | 53.5% | $98,869 | $24,362 | 25% | 5.3x | (0.1x) | 4.7x | 7.8% | 2.3% |
| United Airlines | UAL | Airlines | $17,298 | $2,082 | $19,380 | $58,369 | $8,226 | 14.1% | $50,143 | $32,786 | 65% | 3.9x | 0.4x | 2.3x | 12.3% | 9.7% |
| United Rentals | URI | Rentals | $8,826 | $979 | $9,805 | $15,749 | $7,285 | 46.3% | $72,815 | $14,455 | 20% | 2.0x | 0.0x | 1.9x | 4.2% | 27.9% |
|
Average |
$11,848 | $2,791 | $14,640 | $33,611 | $5,626 | 23.6% | $55,734 | $21,447 | 51% | 5.9x | 5.2x | 4.8x | 6.3% | 10.9% | ||