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)
Dollar1Point79
Implied share price

Buy Undervalued by 110.6%

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
AVB
AvalonBay Communities, Inc.
Change
22.39 12.27 18.38 26.47 19.88 26.3
All amounts in millions
from last financial year
         
Implied Share Price $1.79 $66.87 $212.88 $157.84 $147.07
Market Cap 847 43,935 43,669 39,301 24,749
Net Debt 282 57,566 214 16,677 6,056
Enterprise Value (EV) 1,129 101,441 43,884 55,969 30,806
Revenue 137 19,913 2,381 3,957 1,856
EBITDA 92 5,519 1,658 2,815 1,171
Percent 67.1 % 27.7 % 69.6 % 71.2 % 63.1 %
EBIT 92 3,824 1,232 1,833 693
Percent 67.1 % 19.2 % 51.7 % 46.3 % 37.4 %
Balance Sheet          
Total Assets 1,283 139,514 9,778 24,857 16,931
Total Liabilities 401 114,207 607 20,026 7,090
Shareholders Equity 882 25,307 9,170 4,830 9,840.526

Comments

No comments yet. Login to comment.