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?
Dollar1Point75
Implied share price

Buy Undervalued by 116.0%

5% margin of safety What's this?

EV / EBITDA
Use Average
ING
ING Property Trust
SPG
Simon Property Group, Inc
Change
PSA
Public Storage
Change
BAM.A
Brookfield Asset Management Inc.
Change
WDC
Westfield Group
Change
19.83 12.36 19.88 22.44 10.0 29.05
All amounts in millions
from last financial year
         
Implied Share Price $1.75 $133.27 $150.45 $159.97 $5.15
Market Cap 450 39,301 29,446 28,748 22,064
Net Debt 409 16,677 819 43,990 12,926
Enterprise Value (EV) 858 55,969 30,291 72,742 34,560
Revenue 91 3,957 1,981 20,830 2,385
EBITDA 69 2,815 1,349 7,275 1,189
Percent 75.6 % 71.2 % 68.1 % 34.9 % 49.9 %
EBIT 63 1,833 962 5,820 1,150
Percent 68.7 % 46.3 % 48.6 % 27.9 % 48.2 %
Balance Sheet          
Total Assets 975 24,857 9,876 112,745 34,908
Total Liabilities 463 20,026 1,084 91,866 19,796
Shareholders Equity 511 4,830 8,791 20,879 15,111.5

Comments

No comments yet. Login to comment.