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?
Dollar1Point74
Implied share price

Buy Undervalued by 72.3%

5% margin of safety What's this?

EV / EBITDA
Use Average
GMT
Goodman Property Trust
BAM.A
Brookfield Asset Management Inc.
Change
SPG
Simon Property Group, Inc
Change
PSA
Public Storage
Change
PLD
ProLogis
Change
22.28 15.3 18.11 19.88 22.88 31.29
All amounts in millions
from last financial year
         
Implied Share Price $1.74 $68.22 $156.82 $211.84 $31.74
Market Cap 988 43,325 39,301 37,720 28,081
Net Debt 578 57,566 16,677 214 11,362
Enterprise Value (EV) 1,556 99,934 55,969 37,934 39,443
Revenue 137 19,913 3,957 2,381 2,197
EBITDA 101 5,519 2,815 1,658 1,260
Percent 74.0 % 27.7 % 71.2 % 69.6 % 57.4 %
EBIT 101 3,824 1,833 1,232 380
Percent 74.0 % 19.2 % 46.3 % 51.7 % 17.3 %
Balance Sheet          
Total Assets 1,618 139,514 24,857 9,778 31,394
Total Liabilities 725 114,207 20,026 607 16,726
Shareholders Equity 892 25,307 4,830 9,170 14,667.935

Comments

No comments yet. Login to comment.