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
SPG
Simon Property Group, Inc
Change
PSA
Public Storage
Change
BAM.A
Brookfield Asset Management Inc.
Change
WDC
Westfield Group
Change
19.83 15.3 19.88 22.44 10.0 29.05
All amounts in millions
from last financial year
         
Implied Share Price $1.49 $133.27 $150.45 $159.97 $5.15
Market Cap 988 39,301 29,446 28,748 22,064
Net Debt 578 16,677 819 43,990 12,926
Enterprise Value (EV) 1,556 55,969 30,291 72,742 34,560
Revenue 137 3,957 1,981 20,830 2,385
EBITDA 101 2,815 1,349 7,275 1,189
Percent 74.0 % 71.2 % 68.1 % 34.9 % 49.9 %
EBIT 101 1,833 962 5,820 1,150
Percent 74.0 % 46.3 % 48.6 % 27.9 % 48.2 %
Balance Sheet          
Total Assets 1,618 24,857 9,876 112,745 34,908
Total Liabilities 725 20,026 1,084 91,866 19,796
Shareholders Equity 892 4,830 8,791 20,879 15,111.5

Comments

No comments yet. Login to comment.