| Select Price / LTM FFO Ratio | | | | | | | | |
| | | | | | | | |
| Benchmark Companies | | | |
| WY | UNIT | PCH | CCI | RYN | | IRM | |
| NYSE:WY | NasdaqGS:UNIT | NasdaqGS:PCH | NYSE:CCI | NYSE:RYN | | NYSE:IRM | |
| Historical FFO Growth | | | | | | | | |
| 5Y CAGR | NM | NM | NM | NM | NM | | 1.9% | |
| 3Y CAGR | NM | NM | NM | NM | NM | | NM | |
| Latest Twelve Months | NM | 115.3% | NM | NM | NM | | 10.5% | |
| | | | | | | | |
| Historical FFO Margin | | | | | | | | |
| Fiscal Year Two Years Prior | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | | 0.0% | |
| Fiscal Year One Year Prior | 0.0% | 11.9% | 0.0% | 0.0% | 0.0% | | 9.4% | |
| Latest Fiscal Year | 0.0% | 25.2% | 0.0% | 0.0% | 0.0% | | 9.3% | |
| Latest Twelve Months | 0.0% | 25.2% | 0.0% | 0.0% | 0.0% | | 9.3% | |
| | | | | | | | |
| Current Trading Multiples | | | | | | | | |
| Price / LTM Sales | 3.0x | 1.0x | 3.3x | 6.7x | 3.5x | | 4.2x | |
| Price / LTM EPS | 53.9x | 13.4x | 160.2x | -11.3x | 12.0x | | 141.9x | |
| Price / LTM FFO | NA | 4.0x | NA | 14.9x | NA | | 52.6x | |
| | | | | | | | |
| | | | | | | | |
| Low | Mid | High | | | | | |
| | | | | | | | |
| Benchmark Price / LTM FFO | 4.0x | 9.5x | 14.9x | | | | | |
| Historical Price / LTM FFO | 20.0x | 25.7x | 52.6x | | | | | |
| | | | | | | | |
| Selected Price / LTM FFO | 30.9x | 32.6x | 34.2x | | | | | |
| (x) LTM Funds From Operations | 571 | 571 | 571 | | | | | |
| (=) Equity Value | 17,674 | 18,604 | 19,534 | | | | | |
| (/) Shares Outstanding | 293.7 | 293.7 | 293.7 | | | | | |
| Implied Value Range | 60.17 | 63.33 | 66.50 | | | | | |
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | | Market Price | | | |
| Implied Value Range (Trading Cur) | 60.17 | 63.33 | 66.50 | | 87.03 | | | |
| Upside / (Downside) | -30.9% | -27.2% | -23.6% | | | | | |