Valuation BXP, Inc.

Equities

Market Closed - Nyse Other stock markets 06:00:02 15/04/26 am AEST			5-day change	1st Jan Change
55.03 ^USD	+2.73%		+6.44%	-18.45%

14/04	Jefferies Adjusts Price Target on BXP to $59 From $70, Maintains Buy Rating	MT
09/04	Goldman Sachs Adjusts Price Target on BXP to $59 From $62, Maintains Neutral Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	17,992	10,593	11,012	11,757	10,693	8,732	-	-
Change	-	-41.12%	3.96%	6.76%	-9.05%	-18.34%	-	-
Enterprise Value (EV) ¹	30,436	24,097	25,256	26,642	25,746	23,981	24,027	24,472
Change	-	-20.83%	4.81%	5.49%	-3.37%	-6.85%	0.19%	1.85%
P/E ratio	36.3x	12.5x	58x	826x	38.8x	32.2x	29.3x	25.8x
PBR	3.08x	1.73x	1.87x	2.17x	2.32x	1.9x	2.07x	2.14x
PEG	-	0.2x	-0.7x	-8.9x	0x	-17.49x	2.9x	1.9x
Capitalization / Revenue	6.23x	3.41x	3.36x	3.45x	3.07x	2.5x	2.43x	2.36x
EV / Revenue	10.5x	7.75x	7.72x	7.82x	7.39x	6.86x	6.69x	6.62x
EV / EBITDA	18.1x	13.3x	13.5x	14x	13.4x	12.2x	11.8x	11.8x
EV / EBIT	31.4x	22.8x	24.4x	26.1x	25.4x	23.5x	22.2x	21.9x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	3.92	-	3.92	3.92	3.36	2.803	2.848	2.921
Rate of return	3.4%	-	5.59%	5.27%	4.98%	5.09%	5.18%	5.31%
EPS ²	3.17	5.4	1.21	0.09	1.74	1.708	1.879	2.129
Distribution rate	124%	-	324%	4,356%	193%	164%	152%	137%
Net sales ¹	2,889	3,109	3,274	3,408	3,482	3,498	3,593	3,695
EBITDA ¹	1,685	1,808	1,865	1,908	1,924	1,962	2,032	2,069
EBIT ¹	968	1,059	1,034	1,020	1,012	1,021	1,080	1,120
Net income ¹	496.2	848.9	190.2	14.27	276.8	306.9	324	357.3
Net Debt ¹	12,444	13,504	14,244	14,885	15,052	15,249	15,296	15,740
Reference price ²	115.18	67.58	70.17	74.36	67.48	55.03	55.03	55.03
Nbr of stocks (in thousands)	156,207	156,755	156,940	158,111	158,469	158,676	-	-
Announcement Date	25/1/22	31/1/23	30/1/24	28/1/25	27/1/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BXP, INC.	31.75x	6.87x	12.11x	5.23%	8.5B
NIPPON BUILDING FUND INC.	27.07x	17.42x	28.32x	3.63%	7.55B
JAPAN REAL ESTATE INVESTMENT CORPORATION	24.19x	16.12x	26.97x	4.21%	5.42B
EMBASSY OFFICE PARKS REIT	42.73x	13.49x	17.56x	5.69%	4.53B
DEXUS	9.34x	12.79x	13.99x	6.2%	4.49B
COLONIAL SFL, SOCIMI, S.A.	9.54x	18.75x	22.75x	6.15%	3.89B
COUSINS PROPERTIES INCORPORATED	81.32x	7.04x	10.95x	5.54%	3.84B
COPT DEFENSE PROPERTIES	23.64x	8.03x	15.06x	3.97%	3.63B
SUNTEC REAL ESTATE INVESTMENT TRUST	22.12x	17.26x	23.5x	4.83%	3.48B
MINDSPACE BUSINESS PARKS REIT	41.55x	13.41x	17.87x	4.91%	3.31B
Average	31.33x	13.12x	18.91x	5.04%	4.86B
Weighted average by Cap.	30.65x	12.94x	19.15x	4.95%