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?
Dollar1Point49
Implied share price

Buy Undervalued by 47.5%

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
EQR
Equity Residential
Change
19.91 15.3 11.61 19.88 26.8 23.15
All amounts in millions
from last financial year
         
Implied Share Price $1.49 $160.11 $134.06 $150.85 $64.32
Market Cap 988 40,482 39,301 35,351 28,854
Net Debt 578 43,990 16,677 819 10,712
Enterprise Value (EV) 1,556 84,477 55,969 36,171 39,567
Revenue 137 20,830 3,957 1,981 2,387
EBITDA 101 7,275 2,815 1,349 1,708
Percent 74.0 % 34.9 % 71.2 % 68.1 % 71.6 %
EBIT 101 5,820 1,833 962 695
Percent 74.0 % 27.9 % 46.3 % 48.6 % 29.1 %
Balance Sheet          
Total Assets 1,618 112,745 24,857 9,876 22,834
Total Liabilities 725 91,866 20,026 1,084 12,327
Shareholders Equity 892 20,879 4,830 8,791 10,507.201

Comments

No comments yet. Login to comment.