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 65,663 - -
Change - -26.47% 20.54% 20.74% 7.55% 8.65% - -
Enterprise Value (EV) 1 77,291 62,945 71,400 79,053 88,040 93,094 93,224 92,995
Change - -18.56% 13.43% 10.72% 11.37% 5.74% 0.14% -0.25%
P/E 23.4x 18x 20.4x 23.7x 13.1x 33.1x 29.4x 27.2x
PBR 15.6x 13.4x 15.4x 22.1x 13.5x 15.3x 17.8x 19.3x
PEG - -3.85x 2.89x 5.91x 0.1x -0.6x 2.3x 3.41x
Capitalization / Revenue 10.3x 7.3x 8.22x 10.4x 10.3x 9.85x 9.49x 9.12x
EV / Revenue 15.1x 11.9x 12.6x 14.7x 15.1x 14x 13.5x 12.9x
EV / EBITDA 21x 16.5x 17.5x 18.1x 19.1x 17.7x 17.3x 16.8x
EV / EBIT 32x 24.4x 25.4x 25.6x 27.7x 28.8x 28.3x 27.3x
EV / FCF 24.9x 20.2x 22.8x 25.8x 27.5x 81.7x 68.1x -
FCF Yield 4.02% 4.95% 4.39% 3.87% 3.64% 1.22% 1.47% -
Dividend per Share 2 5.85 6.9 7.45 8.1 8.55 9.008 9.375 9.833
Rate of return 3.66% 5.87% 5.22% 4.7% 4.62% 4.44% 4.62% 4.85%
EPS 2 6.84 6.52 6.98 7.26 14.17 6.131 6.905 7.456
Distribution rate 85.5% 106% 107% 112% 60.3% 147% 136% 132%
Net sales 1 5,117 5,291 5,659 5,390 5,839 6,667 6,922 7,200
EBITDA 1 3,676 3,811 4,069 4,358 4,602 5,246 5,379 5,530
EBIT 1 2,413 2,584 2,807 3,093 3,175 3,232 3,291 3,412
Net income 1 2,246 2,136 2,280 2,368 4,624 2,251 2,366 2,517
Net Debt 1 24,787 24,339 24,864 22,864 27,607 27,431 27,561 27,332
Reference price 2 159.77 117.48 142.64 172.21 185.11 202.94 202.94 202.94
Nbr of stocks (in thousands) 328,619 328,619 326,247 326,278 326,470 323,560 - -
Announcement Date 07/02/22 06/02/23 05/02/24 04/02/25 30/01/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
33.1x13.96x17.75x4.44% 65.66B
26.89x10.65x14.44x4.76% 15.15B
29.51x11.21x16.29x4.14% 13.39B
14.85x10.85x15.77x6.76% 12.26B
24.06x9.63x14.32x4.44% 8.59B
36.37x14.82x17.9x4.66% 8.51B
20.13x13.35x14.65x5.86% 7.99B
14.76x14.76x16.03x5.75% 7.78B
10.3x7.89x10.6x8.78% 6.64B
Average 23.33x 11.90x 15.30x 5.51% 16.22B
Weighted average by Cap. 27.53x 12.63x 16.32x 5%

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

  1. Stock Market
  2. Stocks
  3. SPG Stock
  4. SQI Stock
  5. Valuation Simon Property Group, Inc.
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!