Valuation Simon Property Group, Inc.

Stocks

Real-time Estimate Cboe BZX 03:59:31 15/08/26 am AEST			5-day change	1st Jan Change
219.50 ^USD	-0.89%		-1.45%	+18.67%

02:08am	Citigroup Adjusts Price Target on Simon Property Group to $230 From $205, Keeps Neutral Rating	MT
12/08	Evercore ISI Adjusts PT on Simon Property to $226 From $215, Maintains In Line Rating	MT

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	71,659	-	-
Change	-	-26.47%	20.54%	20.74%	7.55%	18.58%	-	-
Enterprise Value (EV) ¹	77,291	62,945	71,400	79,053	88,040	99,337	98,965	98,678
Change	-	-18.56%	13.43%	10.72%	11.37%	12.83%	-0.37%	-0.29%
P/E	23.4x	18x	20.4x	23.7x	13.1x	35.2x	32.4x	29.5x
PBR	15.6x	13.4x	15.4x	22.1x	13.5x	18x	21x	19.8x
PEG	-	-3.85x	2.89x	5.91x	0.1x	-0.6x	3.68x	3x
Capitalization / Revenue	10.3x	7.3x	8.22x	10.4x	10.3x	10.8x	10.4x	10x
EV / Revenue	15.1x	11.9x	12.6x	14.7x	15.1x	15x	14.3x	13.8x
EV / EBITDA	21x	16.5x	17.5x	18.1x	19.1x	19.4x	18.5x	18.2x
EV / EBIT	32x	24.4x	25.4x	25.6x	27.7x	30.3x	29.3x	28.8x
EV / FCF	24.9x	20.2x	22.8x	25.8x	27.5x	88.8x	75.9x	-
FCF Yield	4.02%	4.95%	4.39%	3.87%	3.64%	1.13%	1.32%	-
Dividend per Share ²	5.85	6.9	7.45	8.1	8.55	9.018	9.356	9.763
Rate of return	3.66%	5.87%	5.22%	4.7%	4.62%	4.07%	4.22%	4.41%
EPS ²	6.84	6.52	6.98	7.26	14.17	6.287	6.842	7.514
Distribution rate	85.5%	106%	107%	112%	60.3%	143%	137%	130%
Net sales ¹	5,117	5,291	5,659	5,390	5,839	6,607	6,897	7,162
EBITDA ¹	3,676	3,811	4,069	4,358	4,602	5,110	5,361	5,413
EBIT ¹	2,413	2,584	2,807	3,093	3,175	3,283	3,380	3,424
Net income ¹	2,246	2,136	2,280	2,368	4,624	2,159	2,276	2,467
Net Debt ¹	24,787	24,339	24,864	22,864	27,607	27,678	27,306	27,020
Reference price ²	159.77	117.48	142.64	172.21	185.11	221.47	221.47	221.47
Nbr of stocks (in thousands)	328,619	328,619	326,247	326,278	326,470	323,560	-	-
Announcement Date	7/2/22	6/2/23	5/2/24	4/2/25	30/1/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SIMON PROPERTY GROUP, INC.	35.22x	15.03x	19.44x	4.07%	71.66B
KIMCO REALTY CORPORATION	29.2x	11.21x	15.33x	4.39%	16.36B
REGENCY CENTERS CORPORATION	31.05x	11.77x	17.1x	3.95%	14.04B
LINK REAL ESTATE INVESTMENT TRUST	15.46x	11.15x	16.21x	6.48%	12.76B
AGREE REALTY CORPORATION	39.85x	15.83x	19.16x	4.25%	9.33B
BRIXMOR PROPERTY GROUP INC.	25.93x	10.07x	15.05x	4.14%	9.21B
NNN REIT, INC.	22.51x	14.17x	15.64x	5.29%	8.87B
VICINITY CENTRES	12.3x	17.32x	19.04x	4.62%	8.75B
THE MACERICH COMPANY	-131.71x	11.97x	17.54x	2.78%	6.99B
FIBRA UNO	9.99x	7.69x	10.57x	9.04%	6.59B
Average	8.98x	12.62x	16.51x	4.9%	16.46B
Weighted average by Cap.	22.47x	13.49x	17.66x	4.53%