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?
Dollar1Point80
Implied share price

Buy Undervalued by 57.9%

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
GGP
General Growth Properties, Inc
Change
22.27 16.32 26.57 18.23 19.88 25.4
All amounts in millions
from last financial year
         
Implied Share Price $1.80 $212.09 $66.20 $156.68 $23.80
Market Cap 332 43,832 43,533 39,301 25,965
Net Debt 192 214 57,566 16,677 14,076
Enterprise Value (EV) 523 44,046 100,602 55,969 40,042
Revenue 42 2,381 19,913 3,957 2,403
EBITDA 32 1,658 5,519 2,815 1,576
Percent 76.2 % 69.6 % 27.7 % 71.2 % 65.6 %
EBIT 32 1,232 3,824 1,833 932
Percent 76.2 % 51.7 % 19.2 % 46.3 % 38.8 %
Balance Sheet          
Total Assets 533 9,778 139,514 24,857 24,073
Total Liabilities 232 607 114,207 20,026 15,803
Shareholders Equity 301 9,170 25,307 4,830 8,270.043

Comments

No comments yet. Login to comment.