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)
Dollar1Point46
Implied share price

Buy Undervalued by 71.8%

5% margin of safety What's this?

EV / EBITDA
Use Average
APT
AMP NZ Office Trust
SPG
Simon Property Group, Inc
Change
BAM.A
Brookfield Asset Management Inc.
Change
PSA
Public Storage
Change
EQR
Equity Residential
Change
18.91 12.27 19.88 10.98 24.27 21.74
All amounts in millions
from last financial year
         
Implied Share Price $1.46 $124.44 $148.78 $143.01 $59.59
Market Cap 847 39,301 35,909 31,945 26,441
Net Debt 282 16,677 43,990 819 10,712
Enterprise Value (EV) 1,129 55,969 79,904 32,765 37,154
Revenue 137 3,957 20,830 1,981 2,387
EBITDA 92 2,815 7,275 1,349 1,708
Percent 67.1 % 71.2 % 34.9 % 68.1 % 71.6 %
EBIT 92 1,833 5,820 962 695
Percent 67.1 % 46.3 % 27.9 % 48.6 % 29.1 %
Balance Sheet          
Total Assets 1,283 24,857 112,745 9,876 22,834
Total Liabilities 401 20,026 91,866 1,084 12,327
Shareholders Equity 882 4,830 20,879 8,791 10,507.201

Comments

No comments yet. Login to comment.