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?
Dollar2Point34
Implied share price

Buy Undervalued by 125.0%

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
WDC
Westfield Group
Change
HCP
HCP, Inc.
Change
23.51 13.77 19.88 23.78 30.37 21.63
All amounts in millions
from last financial year
         
Implied Share Price $2.34 $168.60 $165.80 $8.17 $61.10
Market Cap 1,015 39,301 28,824 26,527 24,864
Net Debt 769 16,677 451 11,734 8,446
Enterprise Value (EV) 1,780 55,969 29,245 38,671 33,307
Revenue 196 3,957 1,826 2,277 1,900
EBITDA 129 2,815 1,229 1,273 1,540
Percent 65.9 % 71.2 % 67.3 % 55.9 % 81.0 %
EBIT 129 1,833 871 1,239 1,181
Percent 65.9 % 46.3 % 47.7 % 54.4 % 62.2 %
Balance Sheet          
Total Assets 2,112 24,857 8,793 34,073 19,915
Total Liabilities 1,069 20,026 699 18,744 9,364
Shareholders Equity 1,042 4,830 8,093 15,329 10,551.237

Comments

No comments yet. Login to comment.