Simon Property Group, Inc. logo SPG - Simon Property Group, Inc.

Price: -- -- | CONSENSUS: Hold DETAILS
STRONG
BUY
0
BUY 16
HOLD 20
SELL 2
STRONG
SELL
0
| PRICE TARGET: $218.45 DETAILS
HIGH: $254.00
LOW: $205.00
MEDIAN: $216.00
CONSENSUS: $218.45
UPSIDE: 6.28%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Real Estate Investment Trust 85% confidence

Primary model: P/FFO × Retail REIT Multiple

Valuation Signal Undervalued Strong
Trading 44.7% below fair value
Current Price $205.55
Bear Case $297.45 44.7% upside ($297.45 - $205.55) / $205.55 = 44.7% $19.07 FFO × 16x
Fair Value $371.82 80.9% upside ($371.82 - $205.55) / $205.55 = 80.9% $19.07 FFO × 20x
Bull Case $446.18 117.1% upside ($446.18 - $205.55) / $205.55 = 117.1% $19.07 FFO × 23x

Adjust Assumptions

19.5x
19.07$

Key Value Driver

FFO/share ($19.07) × retail P/FFO multiple

Implied Market Multiple 10.8x

Plain-Language Summary

At $19.07 FFO/share with a 20x retail REIT multiple, the base-case value is $371.82 per share. Dividend yield: 4.3%. DDM cross-check: $406.48.

Analyst Consensus (External Reference)

Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.

Average Target (38 analysts) $218.45
Analyst Range $205.00 – $254.00
Divergence from AlphaVal 70%

Warnings

⚠ Standard profit figures are misleading for real estate companies — large non-cash accounting charges make profits look artificially low. Dividend yield and funds from operations are better measures.
ℹ Wall Street's average price target is $218.45 (from 38 analysts). Our estimate is 70% above the consensus -- consider that gap carefully.

Key Risks

  • P/E and EV/EBITDA are structurally wrong for REITs — use P/FFO and NAV
  • Interest rate sensitivity: REIT multiples compress when rates rise
  • FFO approximation (NI + D&A) may include gains on property sales — verify