close

Register today to unlock Valuecruncher and get unlimited access

  • Get unlimited access to all compartors and data
  • Save and share valuations as well as comment on others
  • Alter and save your favourite comparator companies

Already registered? Please login now

Comparison Analysis  

What's this?
Dollar14Point87
Implied share price

Sell Overvalued by 10.9%

5% margin of safety What's this?

EV / EBITDA
Use Average
ARI
Apollo Commercial Real Est. Finance Inc
SPG
Simon Property Group, Inc
Change
PSA
Public Storage
Change
WDC
Westfield Group
Change
BAM.A
Brookfield Asset Management Inc.
Change
21.06 23.21 19.88 21.68 28.69 14.28
All amounts in millions
from last financial year
         
Implied Share Price $14.87 $145.10 $147.96 $6.77 $87.18
Market Cap 615 39,301 26,191 24,420 23,018
Net Debt 116 16,677 451 11,734 43,106
Enterprise Value (EV) 789 55,969 26,664 36,532 66,127
Revenue 57 3,957 1,826 2,277 18,697
EBITDA 34 2,815 1,229 1,273 4,630
Percent 59.6 % 71.2 % 67.3 % 55.9 % 24.8 %
EBIT 34 1,833 871 1,239 3,367
Percent 59.6 % 46.3 % 47.7 % 54.4 % 18.0 %
Balance Sheet          
Total Assets 788 24,857 8,793 34,073 108,644
Total Liabilities 241 20,026 699 18,744 87,583
Shareholders Equity 546 4,830 8,093 15,329 21,061.0

Price history

Comments

No comments yet. Login to comment.