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?
Dollar1Point62
Implied share price

Buy Undervalued by 60.4%

5% margin of safety What's this?

EV / EBITDA
Use Average
GMT
Goodman Property Trust
PSA
Public Storage
Change
BAM.A
Brookfield Asset Management Inc.
Change
SPG
Simon Property Group, Inc
Change
EQR
Equity Residential
Change
21.12 15.3 25.68 18.05 19.88 20.48
All amounts in millions
from last financial year
         
Implied Share Price $1.62 $201.05 $59.75 $145.63 $72.29
Market Cap 988 42,388 41,984 39,301 25,303
Net Debt 578 214 57,566 16,677 10,926
Enterprise Value (EV) 1,556 42,586 99,634 55,969 36,229
Revenue 137 2,381 19,913 3,957 2,744
EBITDA 101 1,658 5,519 2,815 1,768
Percent 74.0 % 69.6 % 27.7 % 71.2 % 64.4 %
EBIT 101 1,232 3,824 1,833 1,002
Percent 74.0 % 51.7 % 19.2 % 46.3 % 36.5 %
Balance Sheet          
Total Assets 1,618 9,778 139,514 24,857 23,157
Total Liabilities 725 607 114,207 20,026 12,686
Shareholders Equity 892 9,170 25,307 4,830 10,470.368

Comments

No comments yet. Login to comment.