As of 2024-12-12, the Intrinsic Value of Simon Property Group Inc (SPG) is
201.58 USD. This SPG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 176.63 USD, the upside of Simon Property Group Inc is
14.10%.
The range of the Intrinsic Value is 84.71 - 1,307.26 USD
201.58 USD
Intrinsic Value
SPG Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
84.71 - 1,307.26 |
201.58 |
14.1% |
| DCF (Growth 10y) |
95.48 - 1,273.60 |
208.75 |
18.2% |
| DCF (EBITDA 5y) |
114.01 - 148.20 |
132.13 |
-25.2% |
| DCF (EBITDA 10y) |
120.53 - 169.78 |
145.14 |
-17.8% |
| Fair Value |
64.73 - 64.73 |
64.73 |
-63.35% |
| P/E |
195.92 - 254.81 |
231.14 |
30.9% |
| EV/EBITDA |
69.41 - 175.16 |
119.01 |
-32.6% |
| EPV |
77.81 - 130.75 |
104.28 |
-41.0% |
| DDM - Stable |
92.32 - 434.48 |
263.40 |
49.1% |
| DDM - Multi |
106.84 - 351.90 |
159.56 |
-9.7% |
SPG Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
57,630.84 |
| Beta |
0.59 |
| Outstanding shares (mil) |
326.28 |
| Enterprise Value (mil) |
80,878.34 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.63% |
| Cost of Debt |
5.04% |
| WACC |
6.44% |