|
Real-time Estimate
Cboe BZX
15:07:04 2026-10-12 EDT
|
5-day change | 1st Jan Change | ||
| 200.89 USD | +0.74% |
|
-0.35% | +8.42% |
| 09:54am | Piper Sandler Adjusts Price Target on Simon Property to $254 From $285 | MT |
| 08:22am | Jefferies Adjusts Price Target on Simon Property to $252 From $278 | MT |
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 | 64,524 | - | - |
| Change | - | -26.47% | 20.54% | 20.74% | 7.55% | 6.77% | - | - |
| Enterprise Value (EV) 1 | 77,291 | 62,945 | 71,400 | 79,053 | 88,040 | 91,928 | 91,878 | 91,494 |
| Change | - | -18.56% | 13.43% | 10.72% | 11.37% | 4.42% | -0.05% | -0.42% |
| P/E | 23.4x | 18x | 20.4x | 23.7x | 13.1x | 30.4x | 29.2x | 27.2x |
| PBR | 15.6x | 13.4x | 15.4x | 22.1x | 13.5x | 16.4x | 18.9x | 21.6x |
| PEG | - | -3.85x | 2.89x | 5.91x | 0.1x | -0.6x | 7.64x | 3.61x |
| Capitalization / Revenue | 10.3x | 7.3x | 8.22x | 10.4x | 10.3x | 9.67x | 9.32x | 8.94x |
| EV / Revenue | 15.1x | 11.9x | 12.6x | 14.7x | 15.1x | 13.8x | 13.3x | 12.7x |
| EV / EBITDA | 21x | 16.5x | 17.5x | 18.1x | 19.1x | 17.3x | 16.9x | 16.3x |
| EV / EBIT | 32x | 24.4x | 25.4x | 25.6x | 27.7x | 28.4x | 27.9x | 26.8x |
| EV / FCF | 24.9x | 20.2x | 22.8x | 25.8x | 27.5x | 80.7x | 67.2x | - |
| FCF Yield | 4.02% | 4.95% | 4.39% | 3.87% | 3.64% | 1.24% | 1.49% | - |
| Dividend per Share 2 | 5.85 | 6.9 | 7.45 | 8.1 | 8.55 | 9.006 | 9.394 | 9.887 |
| Rate of return | 3.66% | 5.87% | 5.22% | 4.7% | 4.62% | 4.52% | 4.71% | 4.96% |
| 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 | 5,321 | 5,431 | 5,597 |
| EBIT 1 | 2,413 | 2,584 | 2,807 | 3,093 | 3,175 | 3,232 | 3,291 | 3,413 |
| Net income 1 | 2,246 | 2,136 | 2,280 | 2,368 | 4,624 | 2,263 | 2,340 | 2,510 |
| Net Debt 1 | 24,787 | 24,339 | 24,864 | 22,864 | 27,607 | 27,404 | 27,353 | 26,970 |
| Reference price 2 | 159.77 | 117.48 | 142.64 | 172.21 | 185.11 | 199.42 | 199.42 | 199.42 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 30.37x | 13.77x | 17.28x | 4.52% | 64.52B | |
| 38.57x | 18.38x | 23.5x | 3.31% | 123B | |
| 35.86x | 14.48x | 14.96x | 6.02% | 51.1B | |
| 18.61x | 15.71x | 17.9x | 1.11% | 38.76B | |
| 16.14x | 25.08x | 27.47x | 3.56% | 16.46B | |
| 25.9x | 10.46x | 14.41x | 4.84% | 14.86B | |
| 7.9x | 11.71x | 14.35x | 6.32% | 14.13B | |
| 17.95x | 16.04x | 23.27x | 5.38% | 13.91B | |
| 28.96x | 11.11x | 16.28x | 4.22% | 13.16B | |
| 15.02x | 10.91x | 15.85x | 6.71% | 12.36B | |
| Average | 23.53x | 14.77x | 18.53x | 4.6% | 36.23B | |
| Weighted average by Cap. | 29.91x | 15.83x | 19.51x | 4.09% |
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
- Valuation Simon Property Group, Inc.
Select your edition
All financial news and data tailored to specific country editions
