Simon Property: I Believe $178 Is Fair Value After Dividend Raises And Boosted Guidance

Aug. 19, 2022 9:00 AM ETSimon Property Group, Inc. (SPG)FRT, KIM, NNN, O, REG, WFC37 Comments


  • Compared to its peer group of O, NNN, REG, KIM, and FRT, SPG looks very undervalued and a share price of $178 would put them more in line with market valuations.
  • SPG has provided shareholders with 5 consecutive quarterly dividend increases and is becoming a dividend growth stock again.
  • SPG delivered a Q2 beat on FFO and Revenue and continues to increase its occupancy rates which should drive more upside to the top and bottom line.
  • I do much more than just articles at Barbell Capital: Members get access to model portfolios, regular updates, a chat room, and more. Learn More »

Harbour City, Hong Kong shopping mall


It seems like the bottom is in for shares of Simon Property Group (NYSE:SPG). I never thought shares would dip below $100 again, and sure enough, during the summer lows, shares bounced around the mid to high $90s. It's almost impossible to call tops and bottoms, and that's why I had indicated in my Dividend Harvesting series when I added SPG to the portfolio at around $114 that if I wasn't catching it at the bottom, I would be thrilled to dollar cost average around the $100 level. Physical retail isn't dead, quality malls aren't disappearing, and humans aren't staying inside the same way they did at the beginning of the pandemic. Malls aren't just about shopping; they have become a destination where people can create experiences. SPG just reported Q2 earnings, and it was a beat on FFO and a beat on revenue while management raised the dividend and increased the annual FFO guidance. I think SPG is an undervalued REIT, paying close to a 7% dividend yield, with much more upside in the tank.

Shares of SPG have been rallying

Over the past month, shares of SPG have rallied 15.15%, and they are up 21.27% off their July lows. Since the pandemic crash, SPG climbed its way from roughly $44.92 to around $171 in November of 2021. Shares are still down -34.06% since November, yet the numbers continue to improve. The retail sector, malls in particular, have a hard time getting people excited due to the e-commerce sector. Amazon (AMZN) is growing at astronomical rates, and its revenue in the TTM for the North American segment is $291.59 billion. I believe this is the start of a new rally for SPG, and I won't be surprised if we see $150 per share by the holidays as physical retail isn't disappearing and e-commerce is misunderstood.

SPG stock has been rallying

Seeking Alpha

US total retail sales


E-commerce in the US is misunderstood when it comes to physical retail. There is no question that e-commerce is growing and grabbing market share, but the entire retail sector is growing, and physical retail is slowly approaching the $6 trillion level. In 2022, the retail sector is projected to generate $6.62 trillion in sales. E-commerce is projected to total $1.07 trillion in sales, which is 16.08% of the retail sector. In 2025 e-commerce sales will grow to $1.61 trillion, and while this is an increase of 50.89% it is still only projected to be 21.88% of the retail sector. While e-commerce penetrates the retail sector and accounts for more of the sales channel mix, sales in physical brick-and-mortar locations are expected to increase by $178 billion (3.2%) between 2023 - 2025. SPG's locations will be needed as they are critical to the retail sector, and I just don't see malls going away. If you live on Long Island, do you see a day when Roosevelt Field mall, which is owned by SPG, ceases to exist?

While Analysts were lowering estimates, SPG was busy proving them wrong

Going into Q2 earnings, analysts lowered estimates as the commercial real estate sector was anticipated to incur challenges. The Q2 consensus FFO estimates had 6 revisions to the downside 6 times prior to the release, while only 4 analysts increased guidance. SPG even found itself on Wells Fargo's (WFC) list of 50 names to short or avoid. On 8/1 SPG delivered a beat on the top, and bottom line as FFO came in at $2.96 ($0.07 beat), and revenue across Q2 amounted to $1.28 billion ($30 million beat). While the street was planting seeds of weakness in commercial real estate, SPG increased its occupancy rate to 2.1% YoY to 93.9%. SPG didn't just beat estimates; they raised guidance and increased the dividend. SPG guided that FFO will be within a range of $11.70 to $11.77 per diluted share, up from the previous guidance of $11.60 to $11.75. This is also slightly above the street estimated of $11.72 for FFO in 2022. SPG also delivered its 5th consecutive quarterly dividend increase to shareholders.

SPG generated $1.2 billion of free cash flow (FCF) in Q2, up $200 million compared to Q1. In the first half of 2022, SPG has delivered $2.2 billion in FCF, which has allowed them to reward shareholders with dividend increases and buybacks. SPG's NOI increased to 6.7% from 4.6% YoY for the first half of 2022. Growth has been derived from SPG's leasing momentum. SPG signed 1,300 leases in Q2, accounting for over 4 million square feet within their properties. SPG has signed over 2,200 leases in the first half of 2022 and, on the earnings call, indicated that there is a large backlog of leases in the pipeline. This has attributed to SPG's occupancy rate increasing along with revenue and FFO. Roughly 40% of SPGs leasing activity has been new deal volume.

Sometimes the market gets it wrong, and I think the market has it wrong on SPG. The stock continued to decline as SPG's numbers improved and shareholders were rewarded. SPG told analysts, and anyone who listened to the Q2 earnings call that they would be repurchasing shares as they believed they were trading at a discount to fair value. Throughout Q2 SPG repurchased 1.4 million shares for $144 million.

Even after a Q2 beat SPG is still trading at a discount to its peers

I am using the same companies that Seeking Alpha has listed for SPG's peer group for my valuation comparison.

There are three main metrics that I look at when comparing a REIT to its peer group, the share price to Funds From Operations (FFO), the EBITDA to Total Debt ratio, and the FFO coverage ratio on the dividend. Funds from operations or (FFO) represent the actual cash generated from the REIT's operation. It is a widely used ratio for valuation purposes as it has become the primary earning metric in REITs. FFO = Net Income + Depreciation and Amortization + Loss on Sales of Asset - Gain on Sales of Assets + Interest Income. When it comes to REITs, you want to see the FFO coverage ratio rather than going by the EPS.

SPG generates the largest level of FFO per share at $11.74 compared to its peers, as the FRT comes in 2nd with $6.12 of FFO per share. Today, SPG is trading at the lowest price to FFO ratio at 9.61x, with KIM trading at 15.19x. The market has given FRT the largest multiple at 18.41x. The price to FFO peer group average is 15.61x, which is 62.42% larger than the price to FFO SPG is trading at.

Simon Property Group vs peers Price to FFO

Steven Fiorillo, Seeking Alpha

While price to FFO clearly indicates that SPG is undervalued, I look at several metrics to make sure that SPG isn't just strong in 1 category. SPG generates the largest level of EBITDA with $3.7 billion and trades at a 6.85x EBITDA to total debt ratio. This is slightly above the peer group average of 6.23x, but it isn't far enough outside of the range for me to be concerned.

Simon Property Group vs peers debt-EBITDA ratio

Steven Fiorillo, Seeking Alpha

REITs are income investments, and I want to know that the dividend is being covered by FFO. SPG is paying $7 per share on its dividend and produces $11.74 of FFO per share, which creates an FFO coverage ratio of 1.68x. This is well above the peer group average of 1.53x.

Simon Property Group - FFO coverage ratio

Steven Fiorillo, Seeking Alpha

As an income investment, I want to buy the best yields at the best prices. SPG has the largest yield of its peer group at 6.2%, while the group's average is 4.38%.

Simon Property Group vs peers dividend yield

Steven Fiorillo, Seeking Alpha

SPG is becoming a dividend giant again

In 2020 SPG reduced its dividend as the country shut down for the first time in many of our lives. This wasn't SPGs choice, and the dividend cut wasn't because of poor operating decisions. Since the spring of 2020, SPG's business has been recovering, and management has been growing its dividend. SPG was previously a strong dividend growth company, and since the reduction, SPG has delivered 5 consecutive quarterly dividend increases. Since Q1 of 2021, the quarterly dividend has increased by $0.45 or 34.62%.

Pre-pandemic SPG paid a quarterly dividend of $2.10, which is $8.40 per share annualized. Management made it a point to discuss that they have repeatedly raised the quarterly dividend and indicated that more increases could be on the horizon. SPG is creating strong momentum as a dividend growth stock, and I believe as the retail sector expands, SPGs occupancy rates will continue to increase, and eventually, the dividend will be restored to its pre-pandemic levels.

SPG dividend history

Seeking Alpha


I think SPG is still undervalued based on how the market is valuing its peer group. SPG continues to prove that the mall isn't dying and increases its occupancy rates which drive revenue and FFO. Today you're getting a 6.2% dividend yield while SPG is trading at a discount. Today you can pick up shares at a 9.61x price to FFO ratio while the industry average is 15.61x. KIM trades at the 2nd lowest price to FFO at 15.19x. If SPG was trading at $178 per share, it would have a price to FFO of 15.16x, which would be just under KIM and slightly under the group average. With retail continuing to expand in brick and mortar and SPG continuing to drive further occupancy across its locations, I do believe SPG should trade around $178 as this would put its share price in line with its peers. I think SPG is one of the biggest sales in the REIT sector, and I will be happy collecting my dividends while I wait for the share price to increase.

Barbell Capital provides investors with a comprehensive approach that utilizes growth, value, dividends, and options for income, to generate alpha in your portfolio while mitigating downside risk. Within Barbell Capital you will find exclusive research, model portfolios, investment tools, Q&A sessions, watchlists, and additional features for its members. There is also a live portfolio dedicated to generating capital from trading, selling puts, and selling covered calls. The profits will be allocated to future capital appreciating investments and investing in dividend investments to generate income while we sleep. Join today with a two week free trial!

This article was written by

Steven Fiorillo profile picture
Author of Barbell Capital
Build your portfolio utilizing growth, value, dividends and options

I am focused on growth and dividend income. My personal strategy revolves around setting myself up for an easy retirement by creating a portfolio which focuses on compounding dividend income and growth. Dividends are an intricate part of my strategy as I have structured my portfolio to have monthly dividend income which grows through dividend reinvestment and yearly increases. Feel free to reach out to me on Seeking Alpha or

Disclosure: I/we have a beneficial long position in the shares of SPG, O, NNN, AMZN either through stock ownership, options, or other derivatives. I wrote this article myself, and it expresses my own opinions. I am not receiving compensation for it (other than from Seeking Alpha). I have no business relationship with any company whose stock is mentioned in this article.

Additional disclosure: Disclaimer: I am not an investment advisor or professional. This article is my own personal opinion and is not meant to be a recommendation of the purchase or sale of stock. Investors should conduct their own research before investing to see if the companies discussed in this article fit into their portfolio parameters.

Recommended For You

Comments (37)

To ensure this doesn’t happen in the future, please enable Javascript and cookies in your browser.
Is this happening to you frequently? Please report it on our feedback forum.
If you have an ad-blocker enabled you may be blocked from proceeding. Please disable your ad-blocker and refresh.