investorscraft@gmail.com

Intrinsic ValueSimon Property Group, Inc. (0L6P.L)

Previous Close£191.67
Intrinsic Value
Upside potential
Previous Close
£191.67

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Simon Property Group, Inc. is a leading real estate investment trust (REIT) specializing in premier shopping, dining, entertainment, and mixed-use destinations. As an S&P 100 company, Simon owns and operates high-traffic properties across North America, Europe, and Asia, serving as community hubs that drive significant retail sales. The company’s portfolio includes iconic malls, premium outlets, and lifestyle centers, positioning it as a dominant player in the global retail real estate sector. Simon’s revenue model is anchored in long-term leases with high-quality tenants, supplemented by ancillary income from parking, advertising, and event hosting. Its properties attract millions of visitors annually, reinforcing its competitive edge in a sector increasingly challenged by e-commerce. The company’s strategic focus on experiential retail—combining shopping with dining and entertainment—helps it maintain occupancy rates and tenant demand. Simon’s scale, geographic diversification, and ability to adapt to evolving consumer preferences underscore its resilience and market leadership in the REIT industry.

Revenue Profitability And Efficiency

Simon Property Group reported revenue of $5.96 billion for the fiscal year ending December 31, 2024, with net income reaching $2.37 billion, reflecting strong operational performance. The diluted EPS of $7.55 highlights robust profitability, supported by efficient property management and high tenant retention. Operating cash flow stood at $4.13 billion, indicating healthy cash generation capabilities, while capital expenditures of $736.7 million suggest ongoing investments in property enhancements and expansions.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its ability to convert revenue into substantial net income, with a net margin of approximately 40%. Simon’s capital efficiency is underscored by its ability to generate significant operating cash flow relative to its debt levels, ensuring sustainable returns. The REIT’s focus on premium properties and mixed-use developments enhances its ability to maintain high occupancy rates and rental income stability.

Balance Sheet And Financial Health

Simon Property Group maintains a solid balance sheet with $1.4 billion in cash and equivalents, providing liquidity for operations and strategic initiatives. Total debt of $24.8 billion is manageable given the company’s stable cash flows and asset base. The REIT’s financial health is further supported by its ability to service debt and fund dividends, reflecting a prudent capital structure.

Growth Trends And Dividend Policy

Simon has demonstrated consistent growth through property acquisitions, redevelopments, and international expansions. The company’s dividend policy is attractive, with a dividend per share of $8.25, appealing to income-focused investors. This reflects Simon’s commitment to returning capital to shareholders while maintaining sufficient funds for growth investments.

Valuation And Market Expectations

With a market capitalization of $51.4 billion and a beta of 1.46, Simon Property Group is viewed as a relatively stable yet growth-oriented investment in the REIT sector. The market expects continued performance driven by its premium property portfolio and adaptive strategies in response to retail industry shifts.

Strategic Advantages And Outlook

Simon’s strategic advantages include its scale, diversified portfolio, and focus on experiential retail, which differentiates it from competitors. The outlook remains positive, supported by strong tenant demand, strategic redevelopments, and a resilient business model. The company is well-positioned to navigate macroeconomic challenges and capitalize on opportunities in the evolving retail landscape.

Sources

Company description, financial data from public filings, and market data from Bloomberg.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

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