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?
Dollar1Point86
Implied share price

Buy Undervalued by 78.8%

5% margin of safety What's this?

EV / EBITDA
Use Average
KIP
Kiwi Income Property Trust
SPG
Simon Property Group, Inc
Change
PSA
Public Storage
Change
BAM.A
Brookfield Asset Management Inc.
Change
WDC
Westfield Group
Change
19.9 13.77 19.88 22.62 10.05 29.22
All amounts in millions
from last financial year
         
Implied Share Price $1.86 $133.93 $150.99 $160.77 $5.19
Market Cap 1,015 39,301 29,684 29,242 22,276
Net Debt 769 16,677 819 43,990 12,926
Enterprise Value (EV) 1,780 55,969 30,529 73,143 34,767
Revenue 196 3,957 1,981 20,830 2,385
EBITDA 129 2,815 1,349 7,275 1,189
Percent 65.9 % 71.2 % 68.1 % 34.9 % 49.9 %
EBIT 129 1,833 962 5,820 1,150
Percent 65.9 % 46.3 % 48.6 % 27.9 % 48.2 %
Balance Sheet          
Total Assets 2,112 24,857 9,876 112,745 34,908
Total Liabilities 1,069 20,026 1,084 91,866 19,796
Shareholders Equity 1,042 4,830 8,791 20,879 15,111.5

Comments

No comments yet. Login to comment.