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?
Dollar102Point45
Implied share price

Buy Undervalued by 31.1%

5% margin of safety What's this?

EV / EBITDA
Use Average
NHI
National Health Investors
BAM.A
Brookfield Asset Management Inc.
Change
SPG
Simon Property Group, Inc
Change
PSA
Public Storage
Change
PLD
ProLogis
Change
22.28 17.97 18.11 19.88 22.88 31.29
All amounts in millions
from last financial year
         
Implied Share Price $102.45 $68.22 $156.82 $211.84 $31.74
Market Cap 3,060 43,325 39,301 37,720 28,081
Net Debt 901 57,566 16,677 214 11,362
Enterprise Value (EV) 3,962 99,934 55,969 37,934 39,443
Revenue 228 19,913 3,957 2,381 2,197
EBITDA 220 5,519 2,815 1,658 1,260
Percent 96.3 % 27.7 % 71.2 % 69.6 % 57.4 %
EBIT 163 3,824 1,833 1,232 380
Percent 71.6 % 19.2 % 46.3 % 51.7 % 17.3 %
Balance Sheet          
Total Assets 2,133 139,514 24,857 9,778 31,394
Total Liabilities 999 114,207 20,026 607 16,726
Shareholders Equity 1,133 25,307 4,830 9,170 14,667.935

Price history

Comments

No comments yet. Login to comment.