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?
Dollar1Point77
Implied share price

Buy Undervalued by 75.2%

5% margin of safety What's this?

EV / EBITDA
Use Average
GMT
Goodman Property Trust
BAM.A
Brookfield Asset Management Inc.
Change
PSA
Public Storage
Change
SPG
Simon Property Group, Inc
Change
GGP
General Growth Properties, Inc
Change
22.55 15.3 18.66 26.44 19.88 26.58
All amounts in millions
from last financial year
         
Implied Share Price $1.77 $67.76 $214.42 $159.39 $24.31
Market Cap 988 45,403 43,631 39,301 27,820
Net Debt 578 57,566 214 16,677 14,076
Enterprise Value (EV) 1,556 102,973 43,846 55,969 41,897
Revenue 137 19,913 2,381 3,957 2,403
EBITDA 101 5,519 1,658 2,815 1,576
Percent 74.0 % 27.7 % 69.6 % 71.2 % 65.6 %
EBIT 101 3,824 1,232 1,833 932
Percent 74.0 % 19.2 % 51.7 % 46.3 % 38.8 %
Balance Sheet          
Total Assets 1,618 139,514 9,778 24,857 24,073
Total Liabilities 725 114,207 607 20,026 15,803
Shareholders Equity 892 25,307 9,170 4,830 8,270.043

Comments

No comments yet. Login to comment.