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)
Dollar1Point66
Implied share price

Buy Undervalued by 95.3%

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
21.07 12.27 25.68 18.01 19.88 20.24
All amounts in millions
from last financial year
         
Implied Share Price $1.66 $200.60 $59.49 $145.18 $72.07
Market Cap 847 42,388 41,848 39,301 24,879
Net Debt 282 214 57,566 16,677 10,926
Enterprise Value (EV) 1,129 42,586 99,417 55,969 35,805
Revenue 137 2,381 19,913 3,957 2,744
EBITDA 92 1,658 5,519 2,815 1,768
Percent 67.1 % 69.6 % 27.7 % 71.2 % 64.4 %
EBIT 92 1,232 3,824 1,833 1,002
Percent 67.1 % 51.7 % 19.2 % 46.3 % 36.5 %
Balance Sheet          
Total Assets 1,283 9,778 139,514 24,857 23,157
Total Liabilities 401 607 114,207 20,026 12,686
Shareholders Equity 882 9,170 25,307 4,830 10,470.368

Comments

No comments yet. Login to comment.