|
Real-time Estimate
Tradegate
11:54:15 01/10/2026 BST
|
5-day change | 1st Jan Change | ||
| 177.92 EUR | +0.35% |
|
-1.06% | +11.90% |
| 09-28 | Brixmor Property Strengthens Southern Presence With Proposed Acquisition of Slate Grocery | MT |
| 09-28 | Barclays Adjusts PT on Simon Property to $208 From $215, Maintains Equalweight Rating | 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 | 64,958 | - | - |
| Change | - | -26.47% | 20.54% | 20.74% | 7.55% | 7.49% | - | - |
| Enterprise Value (EV) 1 | 77,291 | 62,945 | 71,400 | 79,053 | 88,040 | 92,388 | 92,519 | 92,290 |
| Change | - | -18.56% | 13.43% | 10.72% | 11.37% | 4.94% | 0.14% | -0.25% |
| P/E | 23.4x | 18x | 20.4x | 23.7x | 13.1x | 30.3x | 29.4x | 27.4x |
| PBR | 15.6x | 13.4x | 15.4x | 22.1x | 13.5x | 16.6x | 19.1x | 21.6x |
| PEG | - | -3.85x | 2.89x | 5.91x | 0.1x | -0.6x | 9.31x | 3.75x |
| Capitalization / Revenue | 10.3x | 7.3x | 8.22x | 10.4x | 10.3x | 9.74x | 9.38x | 9.02x |
| 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 | 17.6x | 17.2x | 16.7x |
| EV / EBIT | 32x | 24.4x | 25.4x | 25.6x | 27.7x | 28.6x | 28.1x | 27x |
| EV / FCF | 24.9x | 20.2x | 22.8x | 25.8x | 27.5x | 81.1x | 67.6x | - |
| 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 | 9.375 | 9.833 |
| Rate of return | 3.66% | 5.87% | 5.22% | 4.7% | 4.62% | 4.49% | 4.67% | 4.9% |
| EPS 2 | 6.84 | 6.52 | 6.98 | 7.26 | 14.17 | 6.619 | 6.828 | 7.327 |
| Distribution rate | 85.5% | 106% | 107% | 112% | 60.3% | 136% | 137% | 134% |
| 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 | 200.76 | 200.76 | 200.76 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 38.67x | 18.39x | 23.35x | 3.3% | 123B | |
| 30.33x | 13.86x | 17.61x | 4.49% | 64.96B | |
| 35.96x | 14.5x | 14.98x | 6.01% | 51.22B | |
| 18.62x | 15.72x | 17.91x | 1.11% | 38.65B | |
| 16.39x | 23.1x | 27.68x | 3.52% | 16.7B | |
| 26.08x | 10.47x | 14.45x | 4.83% | 14.9B | |
| 8.06x | 11.76x | 14.41x | 6.19% | 14.62B | |
| 17.87x | 16x | 23.25x | 5.39% | 13.89B | |
| 28.95x | 11.08x | 16.19x | 4.22% | 13.13B | |
| Average | 24.55x | 14.99x | 18.87x | 4.34% | 39.05B | |
| Weighted average by Cap. | 30.48x | 15.94x | 19.65x | 3.98% |
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
- SQI Stock
- Valuation Simon Property Group, Inc.
Select your edition
All financial news and data tailored to specific country editions
