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?
Dollar1Point90
Implied share price

Buy Undervalued by 134.6%

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
WDC
Westfield Group
Change
BAM.A
Brookfield Asset Management Inc.
Change
21.06 12.36 19.88 21.6 28.71 14.16
All amounts in millions
from last financial year
         
Implied Share Price $1.90 $145.07 $147.93 $6.77 $87.16
Market Cap 450 39,301 26,088 24,442 22,456
Net Debt 409 16,677 451 11,734 43,106
Enterprise Value (EV) 858 55,969 26,561 36,554 65,541
Revenue 91 3,957 1,826 2,277 18,697
EBITDA 69 2,815 1,229 1,273 4,630
Percent 75.6 % 71.2 % 67.3 % 55.9 % 24.8 %
EBIT 63 1,833 871 1,239 3,367
Percent 68.7 % 46.3 % 47.7 % 54.4 % 18.0 %
Balance Sheet          
Total Assets 975 24,857 8,793 34,073 108,644
Total Liabilities 463 20,026 699 18,744 87,583
Shareholders Equity 511 4,830 8,093 15,329 21,061.0

Comments

No comments yet. Login to comment.