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?
Dollar1Point85
Implied share price

Buy Undervalued by 77.9%

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
19.89 13.77 11.61 19.88 26.73 23.15
All amounts in millions
from last financial year
         
Implied Share Price $1.85 $159.87 $133.86 $150.69 $64.22
Market Cap 1,015 40,482 39,301 35,268 28,854
Net Debt 769 43,990 16,677 819 10,712
Enterprise Value (EV) 1,780 84,477 55,969 36,088 39,567
Revenue 196 20,830 3,957 1,981 2,387
EBITDA 129 7,275 2,815 1,349 1,708
Percent 65.9 % 34.9 % 71.2 % 68.1 % 71.6 %
EBIT 129 5,820 1,833 962 695
Percent 65.9 % 27.9 % 46.3 % 48.6 % 29.1 %
Balance Sheet          
Total Assets 2,112 112,745 24,857 9,876 22,834
Total Liabilities 1,069 91,866 20,026 1,084 12,327
Shareholders Equity 1,042 20,879 4,830 8,791 10,507.201

Comments

No comments yet. Login to comment.