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?
Dollar2Point08
Implied share price

Buy Undervalued by 100.0%

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
EQR
Equity Residential
Change
21.61 13.77 18.75 26.82 19.88 20.35
All amounts in millions
from last financial year
         
Implied Share Price $2.08 $62.49 $205.39 $150.33 $74.80
Market Cap 1,015 45,934 44,252 39,301 25,117
Net Debt 769 57,566 214 16,677 10,879
Enterprise Value (EV) 1,780 103,504 44,467 55,969 35,996
Revenue 196 19,913 2,381 3,957 2,744
EBITDA 129 5,519 1,658 2,815 1,768
Percent 65.9 % 27.7 % 69.6 % 71.2 % 64.4 %
EBIT 129 3,824 1,232 1,833 1,002
Percent 65.9 % 19.2 % 51.7 % 46.3 % 36.5 %
Balance Sheet          
Total Assets 2,112 139,514 9,778 24,857 23,110
Total Liabilities 1,069 114,207 607 20,026 12,639
Shareholders Equity 1,042 25,307 9,170 4,830 10,470.368

Comments

No comments yet. Login to comment.