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?
Dollar1Point66
Implied share price

Buy Undervalued by 64.4%

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
EQR
Equity Residential
Change
21.45 15.3 18.69 26.47 19.88 20.2
All amounts in millions
from last financial year
         
Implied Share Price $1.66 $61.64 $203.93 $148.87 $74.06
Market Cap 988 45,569 43,669 39,301 24,846
Net Debt 578 57,566 214 16,677 10,879
Enterprise Value (EV) 1,556 103,138 43,884 55,969 35,725
Revenue 137 19,913 2,381 3,957 2,744
EBITDA 101 5,519 1,658 2,815 1,768
Percent 74.0 % 27.7 % 69.6 % 71.2 % 64.4 %
EBIT 101 3,824 1,232 1,833 1,002
Percent 74.0 % 19.2 % 51.7 % 46.3 % 36.5 %
Balance Sheet          
Total Assets 1,618 139,514 9,778 24,857 23,110
Total Liabilities 725 114,207 607 20,026 12,639
Shareholders Equity 892 25,307 9,170 4,830 10,470.368

Comments

No comments yet. Login to comment.