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?
Dollar1Point41
Implied share price

Buy Undervalued by 23.7%

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
EQR
Equity Residential
Change
18.74 16.32 11.94 19.88 22.48 23.02
All amounts in millions
from last financial year
         
Implied Share Price $1.41 $146.57 $122.85 $164.29 $57.00
Market Cap 332 42,900 39,301 34,029 27,954
Net Debt 192 43,990 16,677 -123 10,804
Enterprise Value (EV) 523 86,896 55,969 33,834 38,686
Revenue 42 20,830 3,957 2,195 2,614
EBITDA 32 7,275 2,815 1,505 1,680
Percent 76.2 % 34.9 % 71.2 % 68.6 % 64.3 %
EBIT 32 5,820 1,833 1,068 921
Percent 76.2 % 27.9 % 46.3 % 48.7 % 35.2 %
Balance Sheet          
Total Assets 533 112,745 24,857 9,818 22,950
Total Liabilities 232 91,866 20,026 337 12,582
Shareholders Equity 301 20,879 4,830 9,480 10,368.456

Comments

No comments yet. Login to comment.