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?
Dollar1Point81
Implied share price

Buy Undervalued by 58.8%

5% margin of safety What's this?

EV / EBITDA
Use Average
IMP
ING Medical Properties Trust
BAM.A
Brookfield Asset Management Inc.
Change
SPG
Simon Property Group, Inc
Change
PSA
Public Storage
Change
PLD
ProLogis
Change
22.38 16.32 18.14 19.88 23.56 30.99
All amounts in millions
from last financial year
         
Implied Share Price $1.81 $68.78 $157.76 $212.77 $31.98
Market Cap 332 43,824 39,301 38,841 27,696
Net Debt 192 57,566 16,677 214 11,362
Enterprise Value (EV) 523 100,135 55,969 39,056 39,059
Revenue 42 19,913 3,957 2,381 2,197
EBITDA 32 5,519 2,815 1,658 1,260
Percent 76.2 % 27.7 % 71.2 % 69.6 % 57.4 %
EBIT 32 3,824 1,833 1,232 380
Percent 76.2 % 19.2 % 46.3 % 51.7 % 17.3 %
Balance Sheet          
Total Assets 533 139,514 24,857 9,778 31,394
Total Liabilities 232 114,207 20,026 607 16,726
Shareholders Equity 301 25,307 4,830 9,170 14,667.935

Comments

No comments yet. Login to comment.