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?
Dollar2Point19
Implied share price

Buy Undervalued by 110.6%

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
GGP
General Growth Properties, Inc
Change
22.44 13.77 18.52 26.08 19.88 26.67
All amounts in millions
from last financial year
         
Implied Share Price $2.19 $67.11 $213.31 $158.27 $24.10
Market Cap 1,015 44,633 43,029 39,301 27,962
Net Debt 769 57,566 214 16,677 14,076
Enterprise Value (EV) 1,780 102,203 43,244 55,969 42,038
Revenue 196 19,913 2,381 3,957 2,403
EBITDA 129 5,519 1,658 2,815 1,576
Percent 65.9 % 27.7 % 69.6 % 71.2 % 65.6 %
EBIT 129 3,824 1,232 1,833 932
Percent 65.9 % 19.2 % 51.7 % 46.3 % 38.8 %
Balance Sheet          
Total Assets 2,112 139,514 9,778 24,857 24,073
Total Liabilities 1,069 114,207 607 20,026 15,803
Shareholders Equity 1,042 25,307 9,170 4,830 8,270.043

Comments

No comments yet. Login to comment.