Spreadsheet Data
Audit the saved peer set and the method inputs behind the blended fair value.
Review the saved peer set across price, scale, operating metrics, and raw valuation multiples.
| Peer | Price | Market Cap | Enterprise Value | Revenue |
|---|
| EBITDA |
|---|
| Net Income |
|---|
| P/E |
|---|
| P/S |
|---|
| EV/EBITDA |
|---|
SP SPG SIMON PROPERTY GROUP INC /DE/ FY ended Dec 31, 2025 | $214.56 | $1.72M | $30.30B | $6.36B | $6.36B | $5.36B | 15.14x | 0.00x | 4.13x |
KI KIM KIMCO REALTY CORP FY ended Feb 10, 2026 | — | — | — | $2.14B | $915.98M | $584.74M | — | — | — |
BR BRX Brixmor Property Group Inc. FY ended Feb 02, 2026 | $29.17 | $8.95B | $14.72B | $1.37B | $606.46M | $386.23M | 23.34x | 6.53x | 17.65x |
RE REG REGENCY CENTERS CORP FY ended Feb 10, 2026 | $75.52 | $13.83B | $19.63B | $1.55B | $738.75M | $527.46M | — | 8.90x | 21.39x |
FR FRT FEDERAL REALTY INVESTMENT TRUST FY ended Feb 09, 2026 | $116.75 | $10.09B | $15.61B | $1.28B | $594.69M | $411.08M | 24.95x | 7.89x | 20.36x |
See which peer averages feed the weighted fair value and which methods are excluded.
| Method | Type | Avg. Multiple | Coverage | Implied Equity Value | Fair Value / Share | Status |
|---|---|---|---|---|---|---|
EV / EBITDA EVExcluded | Enterprise Multiple | 15.97x | 4/5 | -$4.17B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 5.83x | 4/5 | $5.91B | $20.84 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 21.14x | 3/5 | -$4.17B | — | Target fundamentals do not produce a usable positive equity value. |
Open the saved peer table used to audit the fair value view.
| Peer | Price | Market Cap | Enterprise Value | Revenue | EBITDA | Net Income | P/E | P/S | EV/EBITDA |
|---|---|---|---|---|---|---|---|---|---|
SP SPG SIMON PROPERTY GROUP INC /DE/ FY ended Dec 31, 2025 | $214.56 | $1.72M | $30.30B | $6.36B | $6.36B | $5.36B | 15.14x | 0.00x | 4.13x |
KI KIM KIMCO REALTY CORP FY ended Feb 10, 2026 | — | — | — | $2.14B | $915.98M | $584.74M | — | — | — |
BR BRX Brixmor Property Group Inc. FY ended Feb 02, 2026 | $29.17 | $8.95B | $14.72B | $1.37B | $606.46M | $386.23M | 23.34x | 6.53x | 17.65x |
RE REG REGENCY CENTERS CORP FY ended Feb 10, 2026 | $75.52 | $13.83B | $19.63B | $1.55B | $738.75M | $527.46M | — | 8.90x | 21.39x |
FR FRT FEDERAL REALTY INVESTMENT TRUST FY ended Feb 09, 2026 | $116.75 | $10.09B | $15.61B | $1.28B | $594.69M | $411.08M | 24.95x | 7.89x | 20.36x |
Open the peer-average inputs behind the weighted result.
| Method | Type | Avg. Multiple | Coverage | Implied Equity Value | Fair Value / Share | Status |
|---|---|---|---|---|---|---|
EV / EBITDA EVExcluded | Enterprise Multiple | 15.97x | 4/5 | -$4.17B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 5.83x | 4/5 | $5.91B | $20.84 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 21.14x | 3/5 | -$4.17B | — | Target fundamentals do not produce a usable positive equity value. |
