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)
Dollar1Point71
Implied share price

Buy Undervalued by 101.2%

5% margin of safety What's this?

EV / EBITDA
Use Average
APT
AMP NZ Office Trust
PSA
Public Storage
Change
BAM.A
Brookfield Asset Management Inc.
Change
SPG
Simon Property Group, Inc
Change
EQR
Equity Residential
Change
21.54 12.27 27.2 17.28 19.88 21.69
All amounts in millions
from last financial year
         
Implied Share Price $1.71 $187.99 $63.51 $149.73 $75.56
Market Cap 847 41,060 40,085 39,301 27,819
Net Debt 282 -123 51,726 16,677 10,926
Enterprise Value (EV) 1,129 40,937 91,814 55,969 38,746
Revenue 137 2,195 18,364 3,957 2,744
EBITDA 92 1,505 5,313 2,815 1,786
Percent 67.1 % 68.6 % 28.9 % 71.2 % 65.1 %
EBIT 92 1,068 3,843 1,833 1,020
Percent 67.1 % 48.7 % 20.9 % 46.3 % 37.2 %
Balance Sheet          
Total Assets 1,283 9,818 129,480 24,857 23,157
Total Liabilities 401 337 105,778 20,026 12,686
Shareholders Equity 882 9,480 23,702 4,830 10,470.368

Comments

No comments yet. Login to comment.