Premium Membership - Holiday Season Special - 75% off

investorscraft@gmail.com

Investor's Craft

Stock Screeners
Stock Indices
Stock Valuation

Intrinsic Value of Simon Property Group, Inc. (SPG)

Previous Close$144.81
Intrinsic Value$58.00
Upside potential  -60%
Previous Close
$144.81
Intrinsic Value
$58.00*
Potential        
-60%

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022-12-31 and quarterly data as of 2023-06-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

Intrinsic Value Stock Screener
Artificial intelligence value of

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %3.4NaN
Revenue, $5291NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m2708NaN
Operating income, $m2584NaN
EBITDA, $m3876NaN
Interest expense (income), $mNaN
Earnings before tax, $m2220NaN
Tax expense, $m84NaN
Net income, $m2136NaN

BALANCE SHEET

Cash and short-term investments, $m622NaN
Total assets, $m33011NaN
Adjusted assets (=assets-cash), $m32390NaN
Average production assets, $m22083NaN
Working capital, $m-46NaN
Total debt, $m26303NaN
Total liabilities, $m29400NaN
Total equity, $m3612NaN
Debt-to-equity ratio7.283NaN
Adjusted equity ratio0.134NaN

CASH FLOW

Net income, $m2136NaN
Depreciation, amort., depletion, $m1292NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m3767NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-590NaN
Free cash flow, $m4357NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m-46
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount