Valuation Simon Property Group, Inc. Wiener Boerse

Stocks

Real-time Estimate Tradegate 09:36:38 27/08/2026 +03			5-day change	1st Jan Change
186.60 ^EUR	-0.74%		-2.03%	+17.87%

08-20	Scotiabank Adjusts PT on Simon Property Group to $222 From $220, Keeps Sector Perform Rating	MT
08-17	Barclays Adjusts Price Target on Simon Property to $215 From $213, Maintains Equalweight 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	70,248	-	-
Change	-	-26.47%	20.54%	20.74%	7.55%	16.24%	-	-
Enterprise Value (EV) ¹	77,291	62,945	71,400	79,053	88,040	98,033	97,901	97,728
Change	-	-18.56%	13.43%	10.72%	11.37%	11.35%	-0.13%	-0.18%
P/E	23.4x	18x	20.4x	23.7x	13.1x	34.1x	31.8x	29.1x
PBR	15.6x	13.4x	15.4x	22.1x	13.5x	16.4x	21.5x	20.7x
PEG	-	-3.85x	2.89x	5.91x	0.1x	-0.6x	4.38x	3.19x
Capitalization / Revenue	10.3x	7.3x	8.22x	10.4x	10.3x	10.6x	10.1x	9.78x
EV / Revenue	15.1x	11.9x	12.6x	14.7x	15.1x	14.7x	14.1x	13.6x
EV / EBITDA	21x	16.5x	17.5x	18.1x	19.1x	19.1x	18.2x	18x
EV / EBIT	32x	24.4x	25.4x	25.6x	27.7x	29.7x	28.9x	28.7x
EV / FCF	24.9x	20.2x	22.8x	25.8x	27.5x	87.7x	75.1x	-
FCF Yield	4.02%	4.95%	4.39%	3.87%	3.64%	1.14%	1.33%	-
Dividend per Share ²	5.85	6.9	7.45	8.1	8.55	9.015	9.366	9.779
Rate of return	3.66%	5.87%	5.22%	4.7%	4.62%	4.15%	4.31%	4.5%
EPS ²	6.84	6.52	6.98	7.26	14.17	6.369	6.832	7.456
Distribution rate	85.5%	106%	107%	112%	60.3%	142%	137%	131%
Net sales ¹	5,117	5,291	5,659	5,390	5,839	6,654	6,922	7,182
EBITDA ¹	3,676	3,811	4,069	4,358	4,602	5,141	5,390	5,431
EBIT ¹	2,413	2,584	2,807	3,093	3,175	3,298	3,393	3,408
Net income ¹	2,246	2,136	2,280	2,368	4,624	2,139	2,286	2,444
Net Debt ¹	24,787	24,339	24,864	22,864	27,607	27,785	27,653	27,480
Reference price ²	159.77	117.48	142.64	172.21	185.11	217.11	217.11	217.11
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.	34.09x	14.73x	19.07x	4.15%	70.25B
KIMCO REALTY CORPORATION	28.44x	11.1x	15.15x	4.47%	16.12B
REGENCY CENTERS CORPORATION	30.68x	11.63x	16.9x	3.97%	13.96B
LINK REAL ESTATE INVESTMENT TRUST	15.76x	11.29x	16.41x	6.36%	13.02B
AGREE REALTY CORPORATION	39.12x	15.56x	18.79x	4.33%	9.15B
BRIXMOR PROPERTY GROUP INC.	25.14x	9.93x	14.77x	4.23%	9.02B
NNN REIT, INC.	22.03x	14.13x	15.51x	5.35%	8.76B
VICINITY CENTRES	14.56x	15.51x	17.01x	5.36%	8.38B
THE MACERICH COMPANY	-130.99x	12.02x	16.23x	2.83%	6.87B
Average	8.76x	12.88x	16.65x	4.56%	17.28B
Weighted average by Cap.	22.42x	13.45x	17.54x	4.44%