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)
Dollar1Point80
Implied share price

Buy Undervalued by 111.8%

5% margin of safety What's this?

EV / EBITDA
Use Average
APT
AMP NZ Office Trust
BAM.A
Brookfield Asset Management Inc.
Change
PSA
Public Storage
Change
SPG
Simon Property Group, Inc
Change
GGP
General Growth Properties, Inc
Change
22.58 12.27 18.69 26.44 19.88 26.68
All amounts in millions
from last financial year
         
Implied Share Price $1.80 $67.90 $214.67 $159.64 $24.36
Market Cap 847 45,561 43,631 39,301 27,970
Net Debt 282 57,566 214 16,677 14,076
Enterprise Value (EV) 1,129 103,131 43,846 55,969 42,047
Revenue 137 19,913 2,381 3,957 2,403
EBITDA 92 5,519 1,658 2,815 1,576
Percent 67.1 % 27.7 % 69.6 % 71.2 % 65.6 %
EBIT 92 3,824 1,232 1,833 932
Percent 67.1 % 19.2 % 51.7 % 46.3 % 38.8 %
Balance Sheet          
Total Assets 1,283 139,514 9,778 24,857 24,073
Total Liabilities 401 114,207 607 20,026 15,803
Shareholders Equity 882 25,307 9,170 4,830 8,270.043

Comments

No comments yet. Login to comment.