Valuation Simon Property Group, Inc. Mexican S.E.

Stocks

End-of-day quote Mexican S.E. 11/09/2026			5-day change	1st Jan Change
3,468.50 ^MXN	-10.58%		-10.58%	+2.68%

09-14	Evercore ISI Adjusts PT on Simon Property Group to $219 From $226, Keeps In Line Rating	MT
09-11	JPMorgan Cuts Price Target on Simon Property Group to $223 From $231, Maintains Neutral 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	66,320	-	-
Change	-	-26.47%	20.54%	20.74%	7.55%	9.74%	-	-
Enterprise Value (EV) ¹	77,291	62,945	71,400	79,053	88,040	93,949	93,881	93,652
Change	-	-18.56%	13.43%	10.72%	11.37%	6.71%	-0.07%	-0.24%
P/E	23.4x	18x	20.4x	23.7x	13.1x	33.3x	29.6x	27.4x
PBR	15.6x	13.4x	15.4x	22.1x	13.5x	16.2x	17.9x	19.5x
PEG	-	-3.85x	2.89x	5.91x	0.1x	-0.6x	2.3x	3.44x
Capitalization / Revenue	10.3x	7.3x	8.22x	10.4x	10.3x	9.94x	9.57x	9.21x
EV / Revenue	15.1x	11.9x	12.6x	14.7x	15.1x	14.1x	13.5x	13x
EV / EBITDA	21x	16.5x	17.5x	18.1x	19.1x	17.9x	17.5x	16.9x
EV / EBIT	32x	24.4x	25.4x	25.6x	27.7x	28.9x	28x	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	9.008	9.375	9.833
Rate of return	3.66%	5.87%	5.22%	4.7%	4.62%	4.41%	4.59%	4.82%
EPS ²	6.84	6.52	6.98	7.26	14.17	6.131	6.905	7.456
Distribution rate	85.5%	106%	107%	112%	60.3%	147%	136%	132%
Net sales ¹	5,117	5,291	5,659	5,390	5,839	6,675	6,929	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	3,248	3,356	3,412
Net income ¹	2,246	2,136	2,280	2,368	4,624	2,228	2,368	2,517
Net Debt ¹	24,787	24,339	24,864	22,864	27,607	27,630	27,561	27,332
Reference price ²	159.77	117.48	142.64	172.21	185.11	204.10	204.10	204.10
Nbr of stocks (in thousands)	328,619	328,619	326,247	326,278	326,470	323,560	-	-
Announcement Date	2/7/22 A	2/6/23 A	2/5/24 A	2/4/25 A	1/30/26 A	-	-	-

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.	33.43x	14.07x	17.91x	4.39%	66.32B
KIMCO REALTY CORPORATION	27.64x	10.84x	14.7x	4.63%	15.58B
REGENCY CENTERS CORPORATION	30.02x	11.35x	16.49x	4.07%	13.62B
LINK REAL ESTATE INVESTMENT TRUST	14.89x	10.88x	15.8x	6.74%	12.3B
AGREE REALTY CORPORATION	37.58x	15.16x	18.31x	4.51%	8.79B
BRIXMOR PROPERTY GROUP INC.	24.57x	9.76x	14.5x	4.35%	8.77B
NNN REIT, INC.	21.15x	13.76x	15.1x	5.58%	8.4B
VICINITY CENTRES	15.01x	14.94x	16.22x	5.65%	7.91B
FIBRA UNO	10.45x	7.94x	10.67x	8.65%	6.73B
Average	23.86x	12.08x	15.52x	5.4%	16.49B
Weighted average by Cap.	27.98x	12.78x	16.51x	4.92%