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  

What's this?
Dollar1Point33
Implied share price

Within margin of safety Undervalued by 3.1%

5% margin of safety What's this?

EV / Revenue
Use Average
ANO
Amp Nz Office Ltd
BAM.A
Brookfield Asset Management Inc.
Change
SPG
Simon Property Group, Inc
Change
PSA
Public Storage
Change
PLD
ProLogis
Change
12.65 12.29 5.02 14.14 15.93 17.95
All amounts in millions
from last financial year
         
Implied Share Price $1.33 $202.72 $113.69 $172.56 $31.19
Market Cap 1,562 43,325 39,301 37,720 28,081
Net Debt 231 57,566 16,677 214 11,362
Enterprise Value (EV) 1,793 99,934 55,969 37,934 39,443
Revenue 146 19,913 3,957 2,381 2,197
EBITDA 0 5,519 2,815 1,658 1,260
Percent n/a % 27.7 % 71.2 % 69.6 % 57.4 %
EBIT 94 3,824 1,833 1,232 380
Percent 64.7 % 19.2 % 46.3 % 51.7 % 17.3 %
Balance Sheet          
Total Assets 1,738 139,514 24,857 9,778 31,394
Total Liabilities 327 114,207 20,026 607 16,726
Shareholders Equity 1,410 25,307 4,830 9,170 14,667.935

Comments

No comments yet. Login to comment.