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 (switch to Discounted Cash Flow Analysis)
Dollar1Point46
Implied share price

Buy Undervalued by 71.8%

5% margin of safety What's this?

EV / EBITDA
Use Average
APT
AMP NZ Office Trust
BAM.A
Brookfield Asset Management Inc.
Change
SPG
Simon Property Group, Inc
Change
PSA
Public Storage
Change
EQR
Equity Residential
Change
18.83 12.27 11.86 19.88 22.54 23.3
All amounts in millions
from last financial year
         
Implied Share Price $1.46 $147.62 $123.73 $165.09 $57.71
Market Cap 847 42,360 39,301 34,116 28,539
Net Debt 282 43,990 16,677 -123 10,804
Enterprise Value (EV) 1,129 86,278 55,969 33,931 39,270
Revenue 137 20,830 3,957 2,195 2,614
EBITDA 92 7,275 2,815 1,505 1,685
Percent 67.1 % 34.9 % 71.2 % 68.6 % 64.5 %
EBIT 92 5,820 1,833 1,068 926
Percent 67.1 % 27.9 % 46.3 % 48.7 % 35.4 %
Balance Sheet          
Total Assets 1,283 112,745 24,857 9,818 22,950
Total Liabilities 401 91,866 20,026 337 12,582
Shareholders Equity 882 20,879 4,830 9,480 10,368.456

Comments

No comments yet. Login to comment.