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?
Dollar1Point59
Implied share price

Buy Undervalued by 39.5%

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
20.36 16.32 18.21 19.88 21.87 22.72
All amounts in millions
from last financial year
         
Implied Share Price $1.59 $89.38 $138.34 $178.39 $64.79
Market Cap 332 45,025 39,301 33,102 27,565
Net Debt 192 51,726 16,677 -123 10,804
Enterprise Value (EV) 523 96,757 55,969 32,918 38,298
Revenue 42 18,364 3,957 2,195 2,614
EBITDA 32 5,313 2,815 1,505 1,685
Percent 76.2 % 28.9 % 71.2 % 68.6 % 64.5 %
EBIT 32 3,843 1,833 1,068 926
Percent 76.2 % 20.9 % 46.3 % 48.7 % 35.4 %
Balance Sheet          
Total Assets 533 129,480 24,857 9,818 22,950
Total Liabilities 232 105,778 20,026 337 12,582
Shareholders Equity 301 23,702 4,830 9,480 10,368.456

Comments

No comments yet. Login to comment.