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: $223.60 DETAILS
HIGH: $285.00
LOW: $207.00
MEDIAN: $217.50
CONSENSUS: $223.60
UPSIDE: 6.76%
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 42.9% below fair value
Current Price $209.44
Bear Case $293.33 40.1% upside ($293.33 - $209.44) / $209.44 = 40.1% $18.80 FFO × 16x
Fair Value $366.66 75.1% upside ($366.66 - $209.44) / $209.44 = 75.1% $18.80 FFO × 20x
Bull Case $440.00 110.1% upside ($440.00 - $209.44) / $209.44 = 110.1% $18.80 FFO × 23x

Adjust Assumptions

19.5x
18.8$

Key Value Driver

FFO/share ($18.80) × retail P/FFO multiple

Implied Market Multiple 11.1x

Plain-Language Summary

At $18.80 FFO/share with a 20x retail REIT multiple, the base-case value is $366.66 per share. Dividend yield: 4.2%. 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) $223.60
Analyst Range $207.00 – $285.00
Divergence from AlphaVal 64%

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.
Wall Street's average price target is $223.60 (from 38 analysts). Our estimate is 64% 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