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?
Dollar1Point39
Implied share price

Buy Undervalued by 37.6%

5% margin of safety What's this?

EV / EBITDA
Use Average
GMT
Goodman Property Trust
BAM.A
Brookfield Asset Management Inc.
Change
SPG
Simon Property Group, Inc
Change
PSA
Public Storage
Change
EQR
Equity Residential
Change
18.89 15.3 11.86 19.88 22.74 23.3
All amounts in millions
from last financial year
         
Implied Share Price $1.39 $148.25 $124.25 $165.57 $57.97
Market Cap 988 42,360 39,301 34,412 28,539
Net Debt 578 43,990 16,677 -123 10,804
Enterprise Value (EV) 1,556 86,278 55,969 34,226 39,270
Revenue 137 20,830 3,957 2,195 2,614
EBITDA 101 7,275 2,815 1,505 1,685
Percent 74.0 % 34.9 % 71.2 % 68.6 % 64.5 %
EBIT 101 5,820 1,833 1,068 926
Percent 74.0 % 27.9 % 46.3 % 48.7 % 35.4 %
Balance Sheet          
Total Assets 1,618 112,745 24,857 9,818 22,950
Total Liabilities 725 91,866 20,026 337 12,582
Shareholders Equity 892 20,879 4,830 9,480 10,368.456

Comments

No comments yet. Login to comment.