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
PSA
Public Storage
Change
SPG
Simon Property Group, Inc
Change
AVB
AvalonBay Communities, Inc.
Change
22.41 16.32 18.38 26.52 19.88 26.3
All amounts in millions
from last financial year
         
Implied Share Price $1.81 $66.97 $213.04 $158.00 $147.21
Market Cap 332 43,935 43,758 39,301 24,749
Net Debt 192 57,566 214 16,677 6,056
Enterprise Value (EV) 523 101,441 43,972 55,969 30,806
Revenue 42 19,913 2,381 3,957 1,856
EBITDA 32 5,519 1,658 2,815 1,171
Percent 76.2 % 27.7 % 69.6 % 71.2 % 63.1 %
EBIT 32 3,824 1,232 1,833 693
Percent 76.2 % 19.2 % 51.7 % 46.3 % 37.4 %
Balance Sheet          
Total Assets 533 139,514 9,778 24,857 16,931
Total Liabilities 232 114,207 607 20,026 7,090
Shareholders Equity 301 25,307 9,170 4,830 9,840.526

Comments

No comments yet. Login to comment.