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?
Dollar1Point91
Implied share price

Buy Undervalued by 83.7%

5% margin of safety What's this?

EV / EBITDA
Use Average
KIP
Kiwi Income Property Trust
BAM.A
Brookfield Asset Management Inc.
Change
SPG
Simon Property Group, Inc
Change
PSA
Public Storage
Change
EQR
Equity Residential
Change
20.29 13.77 17.75 19.88 22.01 22.72
All amounts in millions
from last financial year
         
Implied Share Price $1.91 $88.82 $137.71 $177.82 $64.49
Market Cap 1,015 42,595 39,301 33,310 27,565
Net Debt 769 51,726 16,677 -123 10,804
Enterprise Value (EV) 1,780 94,326 55,969 33,125 38,298
Revenue 196 18,364 3,957 2,195 2,614
EBITDA 129 5,313 2,815 1,505 1,685
Percent 65.9 % 28.9 % 71.2 % 68.6 % 64.5 %
EBIT 129 3,843 1,833 1,068 926
Percent 65.9 % 20.9 % 46.3 % 48.7 % 35.4 %
Balance Sheet          
Total Assets 2,112 129,480 24,857 9,818 22,950
Total Liabilities 1,069 105,778 20,026 337 12,582
Shareholders Equity 1,042 23,702 4,830 9,480 10,368.456

Comments

No comments yet. Login to comment.