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)
Dollar1Point60
Implied share price

Buy Undervalued by 88.2%

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
20.37 12.27 17.85 19.88 22.47 22.46
All amounts in millions
from last financial year
         
Implied Share Price $1.60 $57.61 $138.47 $178.05 $64.65
Market Cap 847 43,127 39,301 33,942 27,051
Net Debt 282 51,726 16,677 -123 10,804
Enterprise Value (EV) 1,129 94,857 55,969 33,819 37,856
Revenue 137 18,364 3,957 2,195 2,614
EBITDA 92 5,313 2,815 1,505 1,685
Percent 67.1 % 28.9 % 71.2 % 68.6 % 64.5 %
EBIT 92 3,843 1,833 1,068 926
Percent 67.1 % 20.9 % 46.3 % 48.7 % 35.4 %
Balance Sheet          
Total Assets 1,283 129,480 24,857 9,818 22,950
Total Liabilities 401 105,778 20,026 337 12,582
Shareholders Equity 882 23,702 4,830 9,480 10,368.456

Comments

No comments yet. Login to comment.