Valuation Simon Property Group, Inc. Mexican S.E.

Stocks

End-of-day quote Mexican S.E. 2026-09-11			5-day change	1st Jan Change
3,468.50 ^MXN	-10.58%		-.--%	+2.68%

10-05	Evercore ISI Adjusts Simon Property Group Price Target to $213 From $216, Maintains In Line Rating	MT
09-28	Brixmor Property Strengthens Southern Presence With Proposed Acquisition of Slate Grocery	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	65,165	-	-
Change	-	-26.47%	20.54%	20.74%	7.55%	7.83%	-	-
Enterprise Value (EV) ¹	77,291	62,945	71,400	79,053	88,040	92,595	92,726	92,497
Change	-	-18.56%	13.43%	10.72%	11.37%	5.17%	0.14%	-0.25%
P/E	23.4x	18x	20.4x	23.7x	13.1x	30.7x	29.5x	27.5x
PBR	15.6x	13.4x	15.4x	22.1x	13.5x	16.6x	19.1x	21.7x
PEG	-	-3.85x	2.89x	5.91x	0.1x	-0.6x	7.72x	3.65x
Capitalization / Revenue	10.3x	7.3x	8.22x	10.4x	10.3x	9.76x	9.41x	9.03x
EV / Revenue	15.1x	11.9x	12.6x	14.7x	15.1x	13.9x	13.4x	12.8x
EV / EBITDA	21x	16.5x	17.5x	18.1x	19.1x	17.7x	17.2x	16.7x
EV / EBIT	32x	24.4x	25.4x	25.6x	27.7x	28.7x	28.2x	27.1x
EV / FCF	24.9x	20.2x	22.8x	25.8x	27.5x	81.3x	67.8x	-
FCF Yield	4.02%	4.95%	4.39%	3.87%	3.64%	1.23%	1.48%	-
Dividend per Share ²	5.85	6.9	7.45	8.1	8.55	9.006	9.39	9.883
Rate of return	3.66%	5.87%	5.22%	4.7%	4.62%	4.47%	4.66%	4.91%
EPS ²	6.84	6.52	6.98	7.26	14.17	6.567	6.818	7.332
Distribution rate	85.5%	106%	107%	112%	60.3%	137%	138%	135%
Net sales ¹	5,117	5,291	5,659	5,390	5,839	6,674	6,925	7,219
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	2,237	2,362	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	201.40	201.40	201.40
Nbr of stocks (in thousands)	328,619	328,619	326,247	326,278	326,470	323,560	-	-
Announcement Date	2/7/22	2/6/23	2/5/24	2/4/25	1/30/26	-	-	-

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.($)
PROLOGIS, INC.	38.15x	18.2x	23.1x	3.34%	122B
SIMON PROPERTY GROUP, INC.	30.67x	13.87x	17.65x	4.47%	65.16B
REALTY INCOME CORPORATION	35.56x	14.41x	14.88x	6.07%	50.72B
GOODMAN GROUP	18.02x	15.22x	17.34x	1.15%	37.48B
SEGRO PLC	16.08x	25.01x	27.39x	3.57%	16.38B
KIMCO REALTY CORPORATION	25.74x	10.42x	14.35x	4.87%	14.78B
UNIBAIL-RODAMCO-WESTFIELD SE	8.01x	11.77x	14.43x	6.23%	14.35B
CAPITALAND INTEGRATED COMMERCIAL TRUST	17.95x	16.04x	23.31x	5.37%	13.93B
REGENCY CENTERS CORPORATION	28.67x	11.03x	16.1x	4.26%	13.03B
Average	24.32x	15.11x	18.73x	4.37%	38.62B
Weighted average by Cap.	30.22x	15.89x	19.48x	4.03%