|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 221.28 USD | +0.82% |
|
-2.60% | +19.54% |
| 07-09 | UBS Adjusts Price Target on Simon Property Group to $222 From $199, Maintains Neutral Rating | MT |
| 07-09 | UBS Adjusts Price Target on Simon Property to $222 From $199 | 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 | 71,759 | - | - |
| Change | - | -26.47% | 20.54% | 20.74% | 7.55% | 18.74% | - | - |
| Enterprise Value (EV) 1 | 77,291 | 62,945 | 71,400 | 79,053 | 88,040 | 99,218 | 99,111 | 98,849 |
| Change | - | -18.56% | 13.43% | 10.72% | 11.37% | 12.7% | -0.11% | -0.26% |
| P/E | 23.4x | 18x | 20.4x | 23.7x | 13.1x | 34.2x | 32.5x | 29.1x |
| 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 | 6.17x | 2.5x |
| Capitalization / Revenue | 10.3x | 7.3x | 8.22x | 10.4x | 10.3x | 10.9x | 10.5x | 10x |
| EV / Revenue | 15.1x | 11.9x | 12.6x | 14.7x | 15.1x | 15.1x | 14.5x | 13.8x |
| EV / EBITDA | 21x | 16.5x | 17.5x | 18.1x | 19.1x | 19.4x | 18.4x | 18.2x |
| EV / EBIT | 32x | 24.4x | 25.4x | 25.6x | 27.7x | 31.4x | 29.4x | 29x |
| EV / FCF | 24.9x | 20.2x | 22.8x | 25.8x | 27.5x | 89.8x | 80.3x | - |
| FCF Yield | 4.02% | 4.95% | 4.39% | 3.87% | 3.64% | 1.11% | 1.25% | - |
| Dividend per Share 2 | 5.85 | 6.9 | 7.45 | 8.1 | 8.55 | 9.023 | 9.339 | 9.719 |
| Rate of return | 3.66% | 5.87% | 5.22% | 4.7% | 4.62% | 4.08% | 4.22% | 4.39% |
| EPS 2 | 6.84 | 6.52 | 6.98 | 7.26 | 14.17 | 6.468 | 6.809 | 7.616 |
| Distribution rate | 85.5% | 106% | 107% | 112% | 60.3% | 140% | 137% | 128% |
| Net sales 1 | 5,117 | 5,291 | 5,659 | 5,390 | 5,839 | 6,563 | 6,858 | 7,162 |
| EBITDA 1 | 3,676 | 3,811 | 4,069 | 4,358 | 4,602 | 5,111 | 5,389 | 5,435 |
| EBIT 1 | 2,413 | 2,584 | 2,807 | 3,093 | 3,175 | 3,162 | 3,372 | 3,407 |
| Net income 1 | 2,246 | 2,136 | 2,280 | 2,368 | 4,624 | 2,203 | 2,285 | 2,467 |
| Net Debt 1 | 24,787 | 24,339 | 24,864 | 22,864 | 27,607 | 27,459 | 27,352 | 27,090 |
| Reference price 2 | 159.77 | 117.48 | 142.64 | 172.21 | 185.11 | 221.28 | 221.28 | 221.28 |
| Nbr of stocks (in thousands) | 328,619 | 328,619 | 326,247 | 326,278 | 326,470 | 324,290 | - | - |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 34.21x | 15.12x | 19.41x | 4.08% | 71.76B | |
| 30.55x | 11.48x | 16.01x | 4.16% | 17.03B | |
| 32.58x | 11.91x | 17.94x | 3.78% | 14.67B | |
| 15.21x | 11.03x | 16.01x | 6.59% | 12.58B | |
| 26.91x | 10.4x | 15.27x | 3.92% | 9.71B | |
| 40.46x | 15.86x | 19.05x | 4.09% | 9.35B | |
| 23.12x | 14.35x | 15.78x | 5.13% | 9.01B | |
| 11.94x | 17.19x | 18.9x | 4.75% | 8.43B | |
| -173.45x | 12.39x | 18.66x | 2.76% | 7.41B | |
| 11.4x | 7.91x | 10.5x | 8.52% | 6.65B | |
| Average | 5.29x | 12.76x | 16.75x | 4.78% | 16.66B | |
| Weighted average by Cap. | 20.31x | 13.58x | 17.81x | 4.45% |
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.
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
