|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 55.50 USD | +1.48% |
|
+0.73% | +4.33% |
| 07-07 | Evercore ISI Adjusts Price Target on Simon Property to $215 From $208 | MT |
| 06-29 | Simon Property Group, Inc.(NYSE:SPG) dropped from Russell Midcap 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 | 73,675 | - | - |
| Change | - | -26.47% | 20.54% | 20.74% | 7.55% | 21.91% | - | - |
| Enterprise Value (EV) 1 | 77,291 | 62,945 | 71,400 | 79,053 | 88,040 | 100,303 | 100,036 | 100,261 |
| Change | - | -18.56% | 13.43% | 10.72% | 11.37% | 13.93% | -0.27% | 0.23% |
| P/E | 23.4x | 18x | 20.4x | 23.7x | 13.1x | 33.9x | 32.5x | 29.6x |
| PBR | 15.6x | 13.4x | 15.4x | 22.1x | 13.5x | 17.8x | 20.8x | 19.5x |
| PEG | - | -3.85x | 2.89x | 5.91x | 0.1x | -0.6x | 7.46x | 3.04x |
| Capitalization / Revenue | 10.3x | 7.3x | 8.22x | 10.4x | 10.3x | 11.4x | 10.9x | 10.4x |
| EV / Revenue | 15.1x | 11.9x | 12.6x | 14.7x | 15.1x | 15.5x | 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 | 31.7x | 29.7x | 28.2x |
| EV / FCF | 24.9x | 20.2x | 22.8x | 25.8x | 27.5x | 90.8x | 81.1x | - |
| 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% | 4.12% | 4.27% | 4.43% |
| 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 | 6,484 | 6,748 | 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 | 3,165 | 3,364 | 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 | 219.09 | 219.09 | 219.09 |
| Nbr of stocks (in thousands) | 328,619 | 328,619 | 326,247 | 326,278 | 326,470 | 324,290 | - | - |
| Announcement Date | 2/7/22 | 2/6/23 | 2/5/24 | 2/4/25 | 1/30/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 30.6x | 11.49x | 16.03x | 4.15% | 17.06B | |
| 32.75x | 11.96x | 18.01x | 3.76% | 14.74B | |
| 26.7x | 10.31x | 15.14x | 3.96% | 9.62B | |
| 40.55x | 15.85x | 19.13x | 4.07% | 9.4B | |
| 23.16x | 14.36x | 15.79x | 5.12% | 9.03B | |
| 11.85x | 17.09x | 18.8x | 4.78% | 8.3B | |
| -177.48x | 12.58x | 18.95x | 2.7% | 7.58B | |
| 11.44x | 7.89x | 10.48x | 8.49% | 6.58B | |
| 82.85x | 10.84x | 16.27x | 4.04% | 5.86B | |
| Average | 9.15x | 12.49x | 16.51x | 4.57% | 9.8B | |
| Weighted average by Cap. | 13.21x | 12.51x | 16.68x | 4.41% |
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
- SPG.PRJ Stock
- Valuation Simon Property Group, Inc.
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
