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?
Dollar1Point62
Implied share price

Buy Undervalued by 100.0%

5% margin of safety What's this?

EV / EBITDA
Use Average
ING
ING Property Trust
SPG
Simon Property Group, Inc
Change
BAM.A
Brookfield Asset Management Inc.
Change
PSA
Public Storage
Change
EQR
Equity Residential
Change
18.8 12.36 19.88 10.93 24.47 20.95
All amounts in millions
from last financial year
         
Implied Share Price $1.62 $123.39 $147.52 $142.15 $59.08
Market Cap 450 39,301 35,513 32,206 25,086
Net Debt 409 16,677 43,990 819 10,712
Enterprise Value (EV) 858 55,969 79,508 33,026 35,799
Revenue 91 3,957 20,830 1,981 2,387
EBITDA 69 2,815 7,275 1,349 1,708
Percent 75.6 % 71.2 % 34.9 % 68.1 % 71.6 %
EBIT 63 1,833 5,820 962 695
Percent 68.7 % 46.3 % 27.9 % 48.6 % 29.1 %
Balance Sheet          
Total Assets 975 24,857 112,745 9,876 22,834
Total Liabilities 463 20,026 91,866 1,084 12,327
Shareholders Equity 511 4,830 20,879 8,791 10,507.201

Comments

No comments yet. Login to comment.