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?
Dollar1Point96
Implied share price

Buy Undervalued by 142.0%

5% margin of safety What's this?

EV / EBITDA
Use Average
ING
ING Property Trust
BAM.A
Brookfield Asset Management Inc.
Change
PSA
Public Storage
Change
SPG
Simon Property Group, Inc
Change
EQR
Equity Residential
Change
21.51 12.36 18.58 26.62 19.88 20.36
All amounts in millions
from last financial year
         
Implied Share Price $1.96 $61.94 $204.44 $149.39 $74.32
Market Cap 450 44,957 43,924 39,301 25,124
Net Debt 409 57,566 214 16,677 10,879
Enterprise Value (EV) 858 102,526 44,139 55,969 36,003
Revenue 91 19,913 2,381 3,957 2,744
EBITDA 69 5,519 1,658 2,815 1,768
Percent 75.6 % 27.7 % 69.6 % 71.2 % 64.4 %
EBIT 63 3,824 1,232 1,833 1,002
Percent 68.7 % 19.2 % 51.7 % 46.3 % 36.5 %
Balance Sheet          
Total Assets 975 139,514 9,778 24,857 23,110
Total Liabilities 463 114,207 607 20,026 12,639
Shareholders Equity 511 25,307 9,170 4,830 10,470.368

Comments

No comments yet. Login to comment.