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?
Dollar160Point99
Implied share price

Buy Undervalued by 17.4%

5% margin of safety What's this?

EV / EBITDA
Use Average
BXP
Boston Properties, Inc.
BAM.A
Brookfield Asset Management Inc.
Change
SPG
Simon Property Group, Inc
Change
PSA
Public Storage
Change
PLD
ProLogis
Change
22.28 19.83 18.11 19.88 22.88 31.29
All amounts in millions
from last financial year
         
Implied Share Price $160.99 $68.22 $156.82 $211.84 $31.74
Market Cap 21,079 43,325 39,301 37,720 28,081
Net Debt 8,464 57,566 16,677 214 11,362
Enterprise Value (EV) 29,543 99,934 55,969 37,934 39,443
Revenue 2,490 19,913 3,957 2,381 2,197
EBITDA 1,490 5,519 2,815 1,658 1,260
Percent 59.8 % 27.7 % 71.2 % 69.6 % 57.4 %
EBIT 850 3,824 1,833 1,232 380
Percent 34.2 % 19.2 % 46.3 % 51.7 % 17.3 %
Balance Sheet          
Total Assets 18,351 139,514 24,857 9,778 31,394
Total Liabilities 12,642 114,207 20,026 607 16,726
Shareholders Equity 5,709 25,307 4,830 9,170 14,667.935

Price history

Comments

No comments yet. Login to comment.