|
Market Closed -
Sao Paulo
01:24:29 17/10/2026 am IST
|
5-day change | 1st Jan Change | ||
| 65.10 BRL | +0.74% |
|
+4.43% | +1.47% |
| 12/10 | Piper Sandler Adjusts Price Target on Simon Property to $254 From $285 | MT |
| 12/10 | 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 | 66,472 | - | - |
| Change | - | -26.47% | 20.54% | 20.74% | 7.55% | 9.99% | - | - |
| Enterprise Value (EV) 1 | 77,291 | 62,945 | 71,400 | 79,053 | 88,040 | 93,876 | 93,826 | 93,442 |
| Change | - | -18.56% | 13.43% | 10.72% | 11.37% | 6.63% | -0.05% | -0.41% |
| P/E | 23.4x | 18x | 20.4x | 23.7x | 13.1x | 31.3x | 30.3x | 28.3x |
| PBR | 15.6x | 13.4x | 15.4x | 22.1x | 13.5x | 16.9x | 19.5x | 22.2x |
| PEG | - | -3.85x | 2.89x | 5.91x | 0.1x | -0.6x | 9.68x | 3.91x |
| Capitalization / Revenue | 10.3x | 7.3x | 8.22x | 10.4x | 10.3x | 9.97x | 9.62x | 9.29x |
| EV / Revenue | 15.1x | 11.9x | 12.6x | 14.7x | 15.1x | 14.1x | 13.6x | 13.1x |
| EV / EBITDA | 21x | 16.5x | 17.5x | 18.1x | 19.1x | 17.8x | 17.3x | 16.7x |
| EV / EBIT | 32x | 24.4x | 25.4x | 25.6x | 27.7x | 29x | 28.5x | 27.4x |
| EV / FCF | 24.9x | 20.2x | 22.8x | 25.8x | 27.5x | 82.4x | 68.6x | - |
| FCF Yield | 4.02% | 4.95% | 4.39% | 3.87% | 3.64% | 1.21% | 1.46% | - |
| 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% | 4.38% | 4.57% | 4.81% |
| EPS 2 | 6.84 | 6.52 | 6.98 | 7.26 | 14.17 | 6.567 | 6.773 | 7.262 |
| Distribution rate | 85.5% | 106% | 107% | 112% | 60.3% | 137% | 139% | 136% |
| Net sales 1 | 5,117 | 5,291 | 5,659 | 5,390 | 5,839 | 6,666 | 6,908 | 7,152 |
| EBITDA 1 | 3,676 | 3,811 | 4,069 | 4,358 | 4,602 | 5,270 | 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 | 2,247 | 2,329 | 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 | 205.44 | 205.44 | 205.44 |
| Nbr of stocks (in thousands) | 3,28,619 | 3,28,619 | 3,26,247 | 3,26,278 | 3,26,470 | 3,23,560 | - | - |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 40.89x | 18.13x | 23.9x | 3.4% | 12TCr | |
| 31.28x | 14.08x | 17.81x | 4.38% | 6.65TCr | |
| 37.11x | 14.77x | 15.27x | 5.8% | 5.29TCr | |
| 18.08x | 15.31x | 17.42x | 1.14% | 3.75TCr | |
| 16.04x | 24.97x | 27.34x | 3.58% | 1.65TCr | |
| 26.77x | 10.69x | 14.72x | 4.69% | 1.54TCr | |
| 8.13x | 11.76x | 14.41x | 6.14% | 1.46TCr | |
| 17.81x | 16x | 23.26x | 5.4% | 1.39TCr | |
| 29.43x | 11.24x | 16.41x | 4.15% | 1.34TCr | |
| Average | 25.06x | 15.22x | 18.95x | 4.3% | 3.89TCr | |
| Weighted average by Cap. | 31.54x | 15.93x | 19.80x | 3.99% |
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
- SIMN34 Stock
- Valuation Simon Property Group, Inc.
Select your edition
All financial news and data tailored to specific country editions
