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?
Dollar1Point37
Implied share price

Buy Undervalued by 35.6%

5% margin of safety What's this?

EV / EBITDA
Use Average
GMT
Goodman Property Trust
SPG
Simon Property Group, Inc
Change
BAM.A
Brookfield Asset Management Inc.
Change
PSA
Public Storage
Change
EQR
Equity Residential
Change
18.7 15.3 19.88 10.98 24.01 21.19
All amounts in millions
from last financial year
         
Implied Share Price $1.37 $122.50 $146.44 $141.42 $58.64
Market Cap 988 39,301 35,909 31,586 25,503
Net Debt 578 16,677 43,990 819 10,712
Enterprise Value (EV) 1,556 55,969 79,904 32,406 36,215
Revenue 137 3,957 20,830 1,981 2,387
EBITDA 101 2,815 7,275 1,349 1,708
Percent 74.0 % 71.2 % 34.9 % 68.1 % 71.6 %
EBIT 101 1,833 5,820 962 695
Percent 74.0 % 46.3 % 27.9 % 48.6 % 29.1 %
Balance Sheet          
Total Assets 1,618 24,857 112,745 9,876 22,834
Total Liabilities 725 20,026 91,866 1,084 12,327
Shareholders Equity 892 4,830 20,879 8,791 10,507.201

Comments

No comments yet. Login to comment.