Valuation Simon Property Group, Inc. Sao Paulo

Stocks

Delayed Sao Paulo Other stock markets 07:57:11 22/07/2026 pm IST			5-day change	1st Jan Change
286.38 ^BRL	-0.58%		+1.60%	+11.60%

21/07	Piper Sandler Adjusts Simon Property Group Price Target to $285 From $230, Maintains Overweight Rating	MT
21/07	Analyst recommendations: Gilead, Salesforce, Goldman Sachs, Carvana, Crowdstrike…

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	73,546	-	-
Change	-	-26.47%	20.54%	20.74%	7.55%	21.7%	-	-
Enterprise Value (EV) ¹	77,291	62,945	71,400	79,053	88,040	1,00,986	1,00,852	1,00,565
Change	-	-18.56%	13.43%	10.72%	11.37%	14.7%	-0.13%	-0.28%
P/E	23.4x	18x	20.4x	23.7x	13.1x	35.5x	33.3x	29.8x
PBR	15.6x	13.4x	15.4x	22.1x	13.5x	18.5x	21.5x	20.2x
PEG	-	-3.85x	2.89x	5.91x	0.1x	-0.6x	5.03x	2.5x
Capitalization / Revenue	10.3x	7.3x	8.22x	10.4x	10.3x	11.2x	10.7x	10.3x
EV / Revenue	15.1x	11.9x	12.6x	14.7x	15.1x	15.4x	14.7x	14x
EV / EBITDA	21x	16.5x	17.5x	18.1x	19.1x	19.7x	18.7x	18.5x
EV / EBIT	32x	24.4x	25.4x	25.6x	27.7x	31.9x	29.8x	29.4x
EV / FCF	24.9x	20.2x	22.8x	25.8x	27.5x	91.4x	81.7x	-
FCF Yield	4.02%	4.95%	4.39%	3.87%	3.64%	1.09%	1.22%	-
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%	3.98%	4.12%	4.29%
EPS ²	6.84	6.52	6.98	7.26	14.17	6.386	6.809	7.616
Distribution rate	85.5%	106%	107%	112%	60.3%	141%	137%	128%
Net sales ¹	5,117	5,291	5,659	5,390	5,839	6,576	6,880	7,169
EBITDA ¹	3,676	3,811	4,069	4,358	4,602	5,115	5,396	5,448
EBIT ¹	2,413	2,584	2,807	3,093	3,175	3,166	3,381	3,424
Net income ¹	2,246	2,136	2,280	2,368	4,624	2,199	2,273	2,467
Net Debt ¹	24,787	24,339	24,864	22,864	27,607	27,440	27,306	27,020
Reference price ²	159.77	117.48	142.64	172.21	185.11	226.79	226.79	226.79
Nbr of stocks (in thousands)	3,28,619	3,28,619	3,26,247	3,26,278	3,26,470	3,24,290	-	-
Announcement Date	07/02/22	06/02/23	05/02/24	04/02/25	30/01/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
KIMCO REALTY CORPORATION	31.69x	11.76x	16.52x	4.02%	1.76TCr
REGENCY CENTERS CORPORATION	33.26x	12.39x	18.18x	3.7%	1.5TCr
BRIXMOR PROPERTY GROUP INC.	27.82x	10.58x	15.62x	3.8%	1TCr
AGREE REALTY CORPORATION	41.31x	16.11x	19.42x	3.98%	962.45Cr
NNN REIT, INC.	23.94x	14.67x	16.14x	4.95%	933.17Cr
VICINITY CENTRES	12.25x	17.33x	19.06x	4.64%	865.22Cr
THE MACERICH COMPANY	-190.35x	12.57x	19.35x	2.68%	763.24Cr
FIBRA UNO	11.52x	7.87x	10.41x	8.5%	671.88Cr
KITE REALTY GROUP TRUST	81.56x	11.35x	16.91x	3.91%	605.75Cr
Average	8.11x	12.74x	16.85x	4.46%	1.01TCr
Weighted average by Cap.	13.03x	12.78x	17.02x	4.31%