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)
Dollar1Point54
Implied share price

Buy Undervalued by 81.2%

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
19.78 12.27 11.65 19.88 26.73 22.73
All amounts in millions
from last financial year
         
Implied Share Price $1.54 $158.66 $132.85 $149.87 $63.73
Market Cap 847 40,778 39,301 35,268 28,123
Net Debt 282 43,990 16,677 819 10,712
Enterprise Value (EV) 1,129 84,773 55,969 36,088 38,835
Revenue 137 20,830 3,957 1,981 2,387
EBITDA 92 7,275 2,815 1,349 1,708
Percent 67.1 % 34.9 % 71.2 % 68.1 % 71.6 %
EBIT 92 5,820 1,833 962 695
Percent 67.1 % 27.9 % 46.3 % 48.6 % 29.1 %
Balance Sheet          
Total Assets 1,283 112,745 24,857 9,876 22,834
Total Liabilities 401 91,866 20,026 1,084 12,327
Shareholders Equity 882 20,879 4,830 8,791 10,507.201

Comments

No comments yet. Login to comment.