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?
Dollar2Point08
Implied share price

Buy Undervalued by 156.8%

5% margin of safety What's this?

EV / EBITDA
Use Average
ING
ING Property Trust
PSA
Public Storage
Change
BAM.A
Brookfield Asset Management Inc.
Change
SPG
Simon Property Group, Inc
Change
PLD
ProLogis
Change
22.46 12.36 25.36 17.94 19.88 29.08
All amounts in millions
from last financial year
         
Implied Share Price $2.08 $213.55 $67.25 $158.51 $32.26
Market Cap 450 41,840 41,433 39,301 25,291
Net Debt 409 214 57,566 16,677 11,362
Enterprise Value (EV) 858 42,055 99,009 55,969 36,653
Revenue 91 2,381 19,913 3,957 2,197
EBITDA 69 1,658 5,519 2,815 1,260
Percent 75.6 % 69.6 % 27.7 % 71.2 % 57.4 %
EBIT 63 1,232 3,824 1,833 380
Percent 68.7 % 51.7 % 19.2 % 46.3 % 17.3 %
Balance Sheet          
Total Assets 975 9,778 139,514 24,857 31,394
Total Liabilities 463 607 114,207 20,026 16,726
Shareholders Equity 511 9,170 25,307 4,830 14,667.935

Comments

No comments yet. Login to comment.