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?
Dollar2Point03
Implied share price

Buy Undervalued by 95.2%

5% margin of safety What's this?

EV / EBITDA
Use Average
KIP
Kiwi Income Property Trust
PSA
Public Storage
Change
BAM.A
Brookfield Asset Management Inc.
Change
SPG
Simon Property Group, Inc
Change
EQR
Equity Residential
Change
21.2 13.77 26.79 17.13 19.88 20.67
All amounts in millions
from last financial year
         
Implied Share Price $2.03 $185.03 $61.67 $146.46 $73.90
Market Cap 1,015 40,450 39,304 39,301 26,003
Net Debt 769 -123 51,726 16,677 10,926
Enterprise Value (EV) 1,780 40,327 91,034 55,969 36,929
Revenue 196 2,195 18,364 3,957 2,744
EBITDA 129 1,505 5,313 2,815 1,786
Percent 65.9 % 68.6 % 28.9 % 71.2 % 65.1 %
EBIT 129 1,068 3,843 1,833 1,020
Percent 65.9 % 48.7 % 20.9 % 46.3 % 37.2 %
Balance Sheet          
Total Assets 2,112 9,818 129,480 24,857 23,157
Total Liabilities 1,069 337 105,778 20,026 12,686
Shareholders Equity 1,042 9,480 23,702 4,830 10,470.368

Comments

No comments yet. Login to comment.