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?
Dollar1Point71
Implied share price

Buy Undervalued by 64.4%

5% margin of safety What's this?

EV / EBITDA
Use Average
KIP
Kiwi Income Property Trust
SPG
Simon Property Group, Inc
Change
BAM.A
Brookfield Asset Management Inc.
Change
PSA
Public Storage
Change
EQR
Equity Residential
Change
18.83 13.77 19.88 10.96 24.49 21.12
All amounts in millions
from last financial year
         
Implied Share Price $1.71 $123.74 $147.94 $142.44 $59.25
Market Cap 1,015 39,301 35,765 32,235 25,379
Net Debt 769 16,677 43,990 819 10,712
Enterprise Value (EV) 1,780 55,969 79,760 33,055 36,092
Revenue 196 3,957 20,830 1,981 2,387
EBITDA 129 2,815 7,275 1,349 1,708
Percent 65.9 % 71.2 % 34.9 % 68.1 % 71.6 %
EBIT 129 1,833 5,820 962 695
Percent 65.9 % 46.3 % 27.9 % 48.6 % 29.1 %
Balance Sheet          
Total Assets 2,112 24,857 112,745 9,876 22,834
Total Liabilities 1,069 20,026 91,866 1,084 12,327
Shareholders Equity 1,042 4,830 20,879 8,791 10,507.201

Comments

No comments yet. Login to comment.