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?
Dollar2Point23
Implied share price

Buy Undervalued by 114.4%

5% margin of safety What's this?

EV / EBITDA
Use Average
KIP
Kiwi Income Property Trust
BAM.A
Brookfield Asset Management Inc.
Change
PSA
Public Storage
Change
SPG
Simon Property Group, Inc
Change
PLD
ProLogis
Change
22.68 13.77 18.31 25.33 19.88 29.89
All amounts in millions
from last financial year
         
Implied Share Price $2.23 $68.51 $215.68 $160.65 $32.80
Market Cap 1,015 43,456 41,785 39,301 26,315
Net Debt 769 57,566 214 16,677 11,362
Enterprise Value (EV) 1,780 101,026 41,999 55,969 37,678
Revenue 196 19,913 2,381 3,957 2,197
EBITDA 129 5,519 1,658 2,815 1,260
Percent 65.9 % 27.7 % 69.6 % 71.2 % 57.4 %
EBIT 129 3,824 1,232 1,833 380
Percent 65.9 % 19.2 % 51.7 % 46.3 % 17.3 %
Balance Sheet          
Total Assets 2,112 139,514 9,778 24,857 31,394
Total Liabilities 1,069 114,207 607 20,026 16,726
Shareholders Equity 1,042 25,307 9,170 4,830 14,667.935

Comments

No comments yet. Login to comment.