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?
Dollar30Point95
Implied share price

Buy Undervalued by 32.4%

5% margin of safety What's this?

EV / EBITDA
Use Average
HR.UN
H&R Real Estate Investment Trust
SPG
Simon Property Group, Inc
Change
PSA
Public Storage
Change
WDC
Westfield Group
Change
BAM.A
Brookfield Asset Management Inc.
Change
22.08 19.07 19.88 23.3 30.81 14.6
All amounts in millions
from last financial year
         
Implied Share Price $30.95 $154.90 $155.56 $7.35 $94.77
Market Cap 4,019 39,301 28,221 27,075 24,581
Net Debt 3,877 16,677 451 11,734 43,106
Enterprise Value (EV) 7,567 55,969 28,653 39,228 67,575
Revenue 620 3,957 1,826 2,277 18,697
EBITDA 396 2,815 1,229 1,273 4,630
Percent 64.0 % 71.2 % 67.3 % 55.9 % 24.8 %
EBIT 319 1,833 871 1,239 3,367
Percent 51.5 % 46.3 % 47.7 % 54.4 % 18.0 %
Balance Sheet          
Total Assets 6,067 24,857 8,793 34,073 108,644
Total Liabilities 4,224 20,026 699 18,744 87,583
Shareholders Equity 1,842 4,830 8,093 15,329 21,061.0

Comments

No comments yet. Login to comment.