|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 201.16 USD | 0.00% |
|
0.00% | +9.21% |
| 03:28am | Simon Property Group, Inc.(NYSE:SPG) dropped from Russell Midcap Value Benchmark | CI |
| 05:22pm | Simon Property Group, Inc.(NYSE:SPG) dropped from Russell 1000 Value Benchmark | CI |
Company Valuation: Simon Property Group, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 52,503 | 38,606 | 46,536 | 56,188 | 60,433 | 73,578 | - | - |
| Change | - | -26.47% | 20.54% | 20.74% | 7.55% | 21.75% | - | - |
| Enterprise Value (EV) 1 | 77,291 | 62,945 | 71,400 | 79,053 | 88,040 | 100,205 | 99,939 | 100,164 |
| Change | - | -18.56% | 13.43% | 10.72% | 11.37% | 13.82% | -0.27% | 0.23% |
| P/E | 23.4x | 18x | 20.4x | 23.7x | 13.1x | 35.1x | 33.6x | 30.6x |
| PBR | 15.6x | 13.4x | 15.4x | 22.1x | 13.5x | 18.5x | 21.5x | 20.2x |
| PEG | - | -3.85x | 2.89x | 5.91x | 0.1x | -0.6x | 7.72x | 3.14x |
| Capitalization / Revenue | 10.3x | 7.3x | 8.22x | 10.4x | 10.3x | 11.3x | 10.9x | 10.3x |
| EV / Revenue | 15.1x | 11.9x | 12.6x | 14.7x | 15.1x | 15.4x | 14.8x | 14.1x |
| EV / EBITDA | 21x | 16.5x | 17.5x | 18.1x | 19.1x | 20x | 19x | 18.6x |
| EV / EBIT | 32x | 24.4x | 25.4x | 25.6x | 27.7x | 31.5x | 29.5x | 28.2x |
| EV / FCF | 24.9x | 20.2x | 22.8x | 25.8x | 27.5x | 90.7x | 81x | - |
| FCF Yield | 4.02% | 4.95% | 4.39% | 3.87% | 3.64% | 1.1% | 1.23% | - |
| Dividend per Share 2 | 5.85 | 6.9 | 7.45 | 8.1 | 8.55 | 9.021 | 9.353 | 9.7 |
| Rate of return | 3.66% | 5.87% | 5.22% | 4.7% | 4.62% | 3.98% | 4.12% | 4.28% |
| EPS 2 | 6.84 | 6.52 | 6.98 | 7.26 | 14.17 | 6.467 | 6.749 | 7.407 |
| Distribution rate | 85.5% | 106% | 107% | 112% | 60.3% | 139% | 139% | 131% |
| Net sales 1 | 5,117 | 5,291 | 5,659 | 5,390 | 5,839 | 6,499 | 6,758 | 7,114 |
| EBITDA 1 | 3,676 | 3,811 | 4,069 | 4,358 | 4,602 | 5,021 | 5,272 | 5,390 |
| EBIT 1 | 2,413 | 2,584 | 2,807 | 3,093 | 3,175 | 3,180 | 3,389 | 3,551 |
| Net income 1 | 2,246 | 2,136 | 2,280 | 2,368 | 4,624 | 2,229 | 2,310 | 2,458 |
| Net Debt 1 | 24,787 | 24,339 | 24,864 | 22,864 | 27,607 | 26,627 | 26,360 | 26,586 |
| Reference price 2 | 159.77 | 117.48 | 142.64 | 172.21 | 185.11 | 226.89 | 226.89 | 226.89 |
| Nbr of stocks (in thousands) | 328,619 | 328,619 | 326,247 | 326,278 | 326,470 | 324,290 | - | - |
| Announcement Date | 7/2/22 | 6/2/23 | 5/2/24 | 4/2/25 | 30/1/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 31.32x | 11.7x | 16.36x | 4.05% | 17.46B | |
| 33.18x | 12.08x | 18.18x | 3.71% | 14.94B | |
| 14.55x | 10.72x | 15.57x | 6.89% | 12.04B | |
| 27.63x | 10.54x | 15.49x | 3.82% | 9.96B | |
| 39.84x | 15.66x | 18.91x | 4.14% | 9.24B | |
| 23.17x | 14.36x | 15.8x | 5.12% | 9.03B | |
| 12.12x | 17.39x | 19.12x | 4.68% | 8.46B | |
| -172.86x | 12.45x | 18.72x | 2.66% | 7.69B | |
| 11.22x | 7.85x | 10.37x | 8.69% | 6.48B | |
| Average | 2.24x | 12.53x | 16.50x | 4.86% | 10.59B | |
| Weighted average by Cap. | 9.62x | 12.45x | 16.68x | 4.7% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- SPG Stock
- SPGUS Stock
- Valuation Simon Property Group, Inc.
Select your edition
All financial news and data tailored to specific country editions
