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?
Pound24Point58
Implied share price

Buy Undervalued by 278.2%

5% margin of safety What's this?

EV / EBITDA
Use Average
BMTO
T.F. & J.H. Braime (Holdings) P.L.C.
SPG
Simon Property Group, Inc
Change
PSA
Public Storage
Change
WDC
Westfield Group
Change
BAM.A
Brookfield Asset Management Inc.
Change
21.06 5.84 19.88 21.6 28.71 14.16
All amounts in millions
from last financial year
         
Implied Share Price £24.58 $145.07 $147.93 $6.77 $87.16
Market Cap 8 39,301 26,088 24,442 22,456
Net Debt 0 16,677 451 11,734 43,106
Enterprise Value (EV) 9 55,969 26,561 36,554 65,541
Revenue 20 3,957 1,826 2,277 18,697
EBITDA 1 2,815 1,229 1,273 4,630
Percent 8.5 % 71.2 % 67.3 % 55.9 % 24.8 %
EBIT 1 1,833 871 1,239 3,367
Percent 6.5 % 46.3 % 47.7 % 54.4 % 18.0 %
Balance Sheet          
Total Assets 11 24,857 8,793 34,073 108,644
Total Liabilities 5 20,026 699 18,744 87,583
Shareholders Equity 5 4,830 8,093 15,329 21,061.0

Comments

No comments yet. Login to comment.