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?
Dollar4Point38
Implied share price

Buy Undervalued by 140.7%

5% margin of safety What's this?

EV / EBITDA
Use Average
ABP
Abacus Property Group
SPG
Simon Property Group, Inc
Change
PSA
Public Storage
Change
WDC
Westfield Group
Change
HCP
HCP, Inc.
Change
23.24 11.79 19.88 22.74 30.37 21.47
All amounts in millions
from last financial year
         
Implied Share Price $4.38 $165.96 $163.65 $8.01 $60.17
Market Cap 701 39,301 27,507 26,527 24,624
Net Debt 309 16,677 451 11,734 8,446
Enterprise Value (EV) 998 55,969 27,959 38,671 33,066
Revenue 201 3,957 1,826 2,277 1,900
EBITDA 84 2,815 1,229 1,273 1,540
Percent 42.1 % 71.2 % 67.3 % 55.9 % 81.0 %
EBIT 82 1,833 871 1,239 1,181
Percent 41.1 % 46.3 % 47.7 % 54.4 % 62.2 %
Balance Sheet          
Total Assets 1,601 24,857 8,793 34,073 19,915
Total Liabilities 522 20,026 699 18,744 9,364
Shareholders Equity 1,079 4,830 8,093 15,329 10,551.237

Comments

No comments yet. Login to comment.