Valuation Simon Property Group, Inc. Sao Paulo

Stocks

Delayed Sao Paulo 01:08:32 19/08/2026 am IST			5-day change	1st Jan Change
72.36 ^BRL	-0.32%		+0.84%	+12.79%

17/08	Barclays Adjusts Price Target on Simon Property to $215 From $213, Maintains Equalweight Rating	MT
17/08	BMO Capital Adjusts PT on Simon Property to $250 From $230, Maintains Market Perform Rating	MT

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	71,380	-	-
Change	-	-26.47%	20.54%	20.74%	7.55%	18.12%	-	-
Enterprise Value (EV) ¹	77,291	62,945	71,400	79,053	88,040	98,987	98,989	98,817
Change	-	-18.56%	13.43%	10.72%	11.37%	12.43%	0%	-0.17%
P/E	23.4x	18x	20.4x	23.7x	13.1x	35.2x	32.2x	29.4x
PBR	15.6x	13.4x	15.4x	22.1x	13.5x	16.7x	21.8x	21x
PEG	-	-3.85x	2.89x	5.91x	0.1x	-0.6x	3.5x	2.99x
Capitalization / Revenue	10.3x	7.3x	8.22x	10.4x	10.3x	10.8x	10.4x	9.97x
EV / Revenue	15.1x	11.9x	12.6x	14.7x	15.1x	15x	14.4x	13.8x
EV / EBITDA	21x	16.5x	17.5x	18.1x	19.1x	19.3x	18.5x	18.3x
EV / EBIT	32x	24.4x	25.4x	25.6x	27.7x	30.1x	29.3x	28.9x
EV / FCF	24.9x	20.2x	22.8x	25.8x	27.5x	88.5x	75.9x	-
FCF Yield	4.02%	4.95%	4.39%	3.87%	3.64%	1.13%	1.32%	-
Dividend per Share ²	5.85	6.9	7.45	8.1	8.55	9.02	9.351	9.752
Rate of return	3.66%	5.87%	5.22%	4.7%	4.62%	4.09%	4.24%	4.42%
EPS ²	6.84	6.52	6.98	7.26	14.17	6.265	6.842	7.514
Distribution rate	85.5%	106%	107%	112%	60.3%	144%	137%	130%
Net sales ¹	5,117	5,291	5,659	5,390	5,839	6,605	6,897	7,162
EBITDA ¹	3,676	3,811	4,069	4,358	4,602	5,126	5,361	5,413
EBIT ¹	2,413	2,584	2,807	3,093	3,175	3,283	3,380	3,424
Net income ¹	2,246	2,136	2,280	2,368	4,624	2,151	2,293	2,484
Net Debt ¹	24,787	24,339	24,864	22,864	27,607	27,607	27,609	27,436
Reference price ²	159.77	117.48	142.64	172.21	185.11	220.61	220.61	220.61
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SIMON PROPERTY GROUP, INC.	35.21x	15.01x	19.31x	4.09%	7.14TCr
KIMCO REALTY CORPORATION	28.98x	11.17x	15.24x	4.42%	1.62TCr
REGENCY CENTERS CORPORATION	30.68x	11.59x	16.84x	3.98%	1.39TCr
LINK REAL ESTATE INVESTMENT TRUST	15.48x	11.15x	16.22x	6.47%	1.28TCr
AGREE REALTY CORPORATION	39.4x	15.64x	18.88x	4.3%	921.63Cr
BRIXMOR PROPERTY GROUP INC.	25.34x	9.98x	14.84x	4.19%	908.96Cr
NNN REIT, INC.	22.11x	14.16x	15.55x	5.33%	879.62Cr
VICINITY CENTRES	11.88x	16.89x	18.57x	4.78%	849.38Cr
THE MACERICH COMPANY	-145.85x	12.12x	16.43x	2.8%	694Cr
Average	7.03x	13.08x	16.88x	4.49%	1.74TCr
Weighted average by Cap.	22.22x	13.67x	17.76x	4.38%