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)
Dollar1Point89
Implied share price

Buy Undervalued by 122.4%

5% margin of safety What's this?

EV / EBITDA
Use Average
APT
AMP NZ Office Trust
SPG
Simon Property Group, Inc
Change
PSA
Public Storage
Change
WDC
Westfield Group
Change
HCP
HCP, Inc.
Change
23.53 12.27 19.88 23.3 30.81 21.63
All amounts in millions
from last financial year
         
Implied Share Price $1.89 $168.76 $165.92 $8.18 $61.16
Market Cap 847 39,301 28,221 27,075 24,864
Net Debt 282 16,677 451 11,734 8,446
Enterprise Value (EV) 1,129 55,969 28,653 39,228 33,307
Revenue 137 3,957 1,826 2,277 1,900
EBITDA 92 2,815 1,229 1,273 1,540
Percent 67.1 % 71.2 % 67.3 % 55.9 % 81.0 %
EBIT 92 1,833 871 1,239 1,181
Percent 67.1 % 46.3 % 47.7 % 54.4 % 62.2 %
Balance Sheet          
Total Assets 1,283 24,857 8,793 34,073 19,915
Total Liabilities 401 20,026 699 18,744 9,364
Shareholders Equity 882 4,830 8,093 15,329 10,551.237

Comments

No comments yet. Login to comment.