DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Simon Property Group, Inc. (SPG-PJ)

Real Estate | REIT - Retail

Today's Price

$53.11

Today's Fair Value

$72.26 +36.06%

Margin of Safety

+26.50%

Projected Value (5Y)

$116.38 +119.13%

Dividends Paid (5Y)

$23.11

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -2.18% | CAGR (5y): 5.75%

Diluted Shares Growth Rate

Regression: 0.68% | CAGR (5y): 1.09%

Dividend Growth Rate

Regression: 7.99% | CAGR (5y): 0.01%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 5.24x)

Discount Rate