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)
Dollar1Point57
Implied share price

Buy Undervalued by 84.7%

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
BAM.A
Brookfield Asset Management Inc.
Change
WDC
Westfield Group
Change
20.07 12.27 19.88 22.75 10.02 29.62
All amounts in millions
from last financial year
         
Implied Share Price $1.57 $135.58 $152.33 $162.76 $5.28
Market Cap 847 39,301 29,862 28,880 22,762
Net Debt 282 16,677 819 43,990 12,926
Enterprise Value (EV) 1,129 55,969 30,706 72,873 35,243
Revenue 137 3,957 1,981 20,830 2,385
EBITDA 92 2,815 1,349 7,275 1,189
Percent 67.1 % 71.2 % 68.1 % 34.9 % 49.9 %
EBIT 92 1,833 962 5,820 1,150
Percent 67.1 % 46.3 % 48.6 % 27.9 % 48.2 %
Balance Sheet          
Total Assets 1,283 24,857 9,876 112,745 34,908
Total Liabilities 401 20,026 1,084 91,866 19,796
Shareholders Equity 882 4,830 8,791 20,879 15,111.5

Comments

No comments yet. Login to comment.