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?
Dollar1Point67
Implied share price

Buy Undervalued by 46.5%

5% margin of safety What's this?

EV / EBITDA
Use Average
IMP
ING Medical Properties Trust
PSA
Public Storage
Change
BAM.A
Brookfield Asset Management Inc.
Change
SPG
Simon Property Group, Inc
Change
EQR
Equity Residential
Change
21.12 16.32 26.26 17.19 19.88 21.14
All amounts in millions
from last financial year
         
Implied Share Price $1.67 $184.31 $61.22 $145.66 $73.49
Market Cap 332 39,649 39,601 39,301 26,842
Net Debt 192 -123 51,726 16,677 10,926
Enterprise Value (EV) 523 39,525 91,330 55,969 37,768
Revenue 42 2,195 18,364 3,957 2,744
EBITDA 32 1,505 5,313 2,815 1,786
Percent 76.2 % 68.6 % 28.9 % 71.2 % 65.1 %
EBIT 32 1,068 3,843 1,833 1,020
Percent 76.2 % 48.7 % 20.9 % 46.3 % 37.2 %
Balance Sheet          
Total Assets 533 9,818 129,480 24,857 23,157
Total Liabilities 232 337 105,778 20,026 12,686
Shareholders Equity 301 9,480 23,702 4,830 10,470.368

Comments

No comments yet. Login to comment.