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?
Dollar1Point72
Implied share price

Buy Undervalued by 65.4%

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
18.91 13.77 11.86 19.88 22.76 23.37
All amounts in millions
from last financial year
         
Implied Share Price $1.72 $148.53 $124.48 $165.77 $58.07
Market Cap 1,015 42,360 39,301 34,445 28,670
Net Debt 769 43,990 16,677 -123 10,804
Enterprise Value (EV) 1,780 86,278 55,969 34,258 39,401
Revenue 196 20,830 3,957 2,195 2,614
EBITDA 129 7,275 2,815 1,505 1,685
Percent 65.9 % 34.9 % 71.2 % 68.6 % 64.5 %
EBIT 129 5,820 1,833 1,068 926
Percent 65.9 % 27.9 % 46.3 % 48.7 % 35.4 %
Balance Sheet          
Total Assets 2,112 112,745 24,857 9,818 22,950
Total Liabilities 1,069 91,866 20,026 337 12,582
Shareholders Equity 1,042 20,879 4,830 9,480 10,368.456

Comments

No comments yet. Login to comment.