AIRTRAN

FRONTIER
SOUTHWEST

P/E MULTIPLE
25.3
8.4
27.6

EV
394.327
186.066
6717.28

EBITDA MULTIPLE
8.60
5.30
13.40

20.43
25.30

2432.56
394.33

9.10
8.60

COMPETITOR MEAN
COMPETITOR MEDIAN
JETBLUE
TOTAL MEAN
TOTAL MEDIAN

N/A

338.738
1909.10285
366.5327

9.1
9.1
8.85

EBIT MULTIPLE
13.00
5.70
18.60

EBITDA EBIT 2001 SALES 2001

63.868
35.71
665.16
86.176
80.72
472.88
1145.49
827.66
5,555.17

12.43 431.8447
13.00
86.18
12.64

37.224

12.48 333.1895
12.82
75.022

OP PROFIT MARGIN
5.37%
17.07%
14.90%

314.70
80.72

2,231.07
665.16

12.45%
14.90%

26.81

320.41

8.37%

242.724
58.215

1753.407
569.02

11.43%
11.63%

SALES/TOTAL ASSETS
133.62%
160.12%
61.74%

ROI
5.67%
20.58%
17.51%

ROE
-8.25%
37.90%
12.73%

TOATAL L+SE
497.82
295.32
8,997.14

CASH+EQUIVALENTS
103.49
109.25
2,279.86

118.50%
133.62%

14.59%
17.51%

14.13%
12.73%

3263.42
497.82

830.87
109.25

9.13% -119.80%

673.773

117.552

2616.01175
585.7945

652.53825
113.4015

47.56%
100.76%
97.68%

13.22%
13.32%

-19.36%
2.24%