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?
Dollar1Point61
Implied share price

Buy Undervalued by 59.4%

5% margin of safety What's this?

EV / EBITDA
Use Average
GMT
Goodman Property Trust
PSA
Public Storage
Change
SPG
Simon Property Group, Inc
Change
BAM.A
Brookfield Asset Management Inc.
Change
EQR
Equity Residential
Change
21.0 15.3 26.26 19.88 16.85 20.68
All amounts in millions
from last financial year
         
Implied Share Price $1.61 $183.23 $144.48 $60.56 $72.88
Market Cap 988 39,649 39,301 37,773 26,021
Net Debt 578 -123 16,677 51,726 10,926
Enterprise Value (EV) 1,556 39,525 55,969 89,502 36,947
Revenue 137 2,195 3,957 18,364 2,744
EBITDA 101 1,505 2,815 5,313 1,786
Percent 74.0 % 68.6 % 71.2 % 28.9 % 65.1 %
EBIT 101 1,068 1,833 3,843 1,020
Percent 74.0 % 48.7 % 46.3 % 20.9 % 37.2 %
Balance Sheet          
Total Assets 1,618 9,818 24,857 129,480 23,157
Total Liabilities 725 337 20,026 105,778 12,686
Shareholders Equity 892 9,480 4,830 23,702 10,470.368

Comments

No comments yet. Login to comment.