Is SPG undervalued or overvalued?
As of 2025-03-17, the Intrinsic Value of Simon Property Group Inc (SPG) is 220.71 USD. This SPG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 161.21 USD, the upside of Simon Property Group Inc is 36.90%. This means that SPG is undervalued by 36.90%.
The range of the Intrinsic Value is 101.87 - 1,079.15 USD
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 101.87 - 1,079.15 | 220.71 | 36.9% |
| DCF (Growth 10y) | 117.62 - 1,084.55 | 235.95 | 46.4% |
| DCF (EBITDA 5y) | 136.78 - 158.36 | 148.53 | -7.9% |
| DCF (EBITDA 10y) | 147.85 - 187.58 | 167.90 | 4.2% |
| Fair Value | 88.36 - 88.36 | 88.36 | -45.19% |
| P/E | 149.69 - 198.57 | 171.82 | 6.6% |
| EV/EBITDA | 59.57 - 160.76 | 125.74 | -22.0% |
| EPV | 83.90 - 136.19 | 110.04 | -31.7% |
| DDM - Stable | 85.21 - 351.35 | 218.28 | 35.4% |
| DDM - Multi | 111.51 - 315.99 | 160.31 | -0.6% |
| Market Cap (mil) | 52,599.60 |
| Beta | 0.69 |
| Outstanding shares (mil) | 326.28 |
| Enterprise Value (mil) | 75,463.80 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.92% |
| Cost of Debt | 5.04% |
| WACC | 6.58% |