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)
Dollar1Point79
Implied share price

Buy Undervalued by 110.6%

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
PLD
ProLogis
Change
22.45 12.27 18.07 19.88 23.56 31.3
All amounts in millions
from last financial year
         
Implied Share Price $1.79 $69.19 $158.45 $213.46 $32.15
Market Cap 847 43,409 39,301 38,841 28,091
Net Debt 282 57,566 16,677 214 11,362
Enterprise Value (EV) 1,129 99,732 55,969 39,056 39,454
Revenue 137 19,913 3,957 2,381 2,197
EBITDA 92 5,519 2,815 1,658 1,260
Percent 67.1 % 27.7 % 71.2 % 69.6 % 57.4 %
EBIT 92 3,824 1,833 1,232 380
Percent 67.1 % 19.2 % 46.3 % 51.7 % 17.3 %
Balance Sheet          
Total Assets 1,283 139,514 24,857 9,778 31,394
Total Liabilities 401 114,207 20,026 607 16,726
Shareholders Equity 882 25,307 4,830 9,170 14,667.935

Comments

No comments yet. Login to comment.