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?
Dollar1Point92
Implied share price

Buy Undervalued by 137.0%

5% margin of safety What's this?

EV / EBITDA
Use Average
ING
ING Property Trust
PSA
Public Storage
Change
SPG
Simon Property Group, Inc
Change
BAM.A
Brookfield Asset Management Inc.
Change
EQR
Equity Residential
Change
21.24 12.36 27.05 19.88 16.81 20.56
All amounts in millions
from last financial year
         
Implied Share Price $1.92 $185.33 $146.79 $61.86 $74.06
Market Cap 450 40,842 39,301 37,605 25,795
Net Debt 409 -123 16,677 51,726 10,926
Enterprise Value (EV) 858 40,718 55,969 89,335 36,721
Revenue 91 2,195 3,957 18,364 2,744
EBITDA 69 1,505 2,815 5,313 1,786
Percent 75.6 % 68.6 % 71.2 % 28.9 % 65.1 %
EBIT 63 1,068 1,833 3,843 1,020
Percent 68.7 % 48.7 % 46.3 % 20.9 % 37.2 %
Balance Sheet          
Total Assets 975 9,818 24,857 129,480 23,157
Total Liabilities 463 337 20,026 105,778 12,686
Shareholders Equity 511 9,480 4,830 23,702 10,470.368

Comments

No comments yet. Login to comment.