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)
Dollar1Point77
Implied share price

Buy Undervalued by 108.2%

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
GGP
General Growth Properties, Inc
Change
22.28 12.27 26.6 18.11 19.88 25.4
All amounts in millions
from last financial year
         
Implied Share Price $1.77 $211.80 $66.23 $156.76 $23.82
Market Cap 847 43,889 42,367 39,301 25,957
Net Debt 282 214 57,566 16,677 14,076
Enterprise Value (EV) 1,129 44,104 99,937 55,969 40,033
Revenue 137 2,381 19,913 3,957 2,403
EBITDA 92 1,658 5,519 2,815 1,576
Percent 67.1 % 69.6 % 27.7 % 71.2 % 65.6 %
EBIT 92 1,232 3,824 1,833 932
Percent 67.1 % 51.7 % 19.2 % 46.3 % 38.8 %
Balance Sheet          
Total Assets 1,283 9,778 139,514 24,857 24,073
Total Liabilities 401 607 114,207 20,026 15,803
Shareholders Equity 882 9,170 25,307 4,830 8,270.043

Comments

No comments yet. Login to comment.