Valuation BXP, Inc. Mexican S.E.

Stocks

End-of-day quote Mexican S.E. 27/06/2025			5-day change	1st Jan Change
1,280.00 ^MXN	+15.52%		-.--%	-

24/09	Jemal Equities, LLC acquired 254,000-square-foot office at 1330 Connecticut Ave. from BXP, Inc. for estimated $92.3 million.	CI
21/09	Evercore ISI Adjusts Price Target on BXP to $67 From $71, Keeps In Line Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	17,992	10,593	11,012	11,757	10,693	9,853	-	-
Change	-	-41.12%	3.96%	6.76%	-9.05%	-7.86%	-	-
Enterprise Value (EV) ¹	30,436	24,097	25,256	26,642	25,746	25,109	25,309	25,551
Change	-	-20.83%	4.81%	5.49%	-3.37%	-2.47%	0.8%	0.96%
P/E	36.3x	12.5x	58x	826x	38.8x	29.2x	32.3x	30.3x
PBR	3.08x	1.73x	1.87x	2.17x	2.32x	2.03x	2.25x	2.31x
PEG	-	0.2x	-0.7x	-8.9x	0x	1.3x	-3.3x	4.44x
Capitalization / Revenue	6.23x	3.41x	3.36x	3.45x	3.07x	2.77x	2.72x	2.69x
EV / Revenue	10.5x	7.75x	7.72x	7.82x	7.39x	7.07x	6.97x	6.99x
EV / EBITDA	18.1x	13.3x	13.5x	14x	13.4x	12.5x	12.3x	12.1x
EV / EBIT	31.4x	22.8x	24.4x	26.1x	25.4x	23.7x	23.1x	22.4x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	3.92	-	3.92	3.92	3.36	2.802	2.922	3.007
Rate of return	3.4%	-	5.59%	5.27%	4.98%	4.54%	4.73%	4.87%
EPS ²	3.17	5.4	1.21	0.09	1.74	2.117	1.91	2.04
Distribution rate	124%	-	324%	4,356%	193%	132%	153%	147%
Net sales ¹	2,889	3,109	3,274	3,408	3,482	3,553	3,629	3,657
EBITDA ¹	1,685	1,808	1,865	1,908	1,924	2,014	2,059	2,120
EBIT ¹	968	1,059	1,034	1,020	1,012	1,059	1,094	1,139
Net income ¹	496.2	848.9	190.2	14.27	276.8	347.1	318.5	354.5
Net Debt ¹	12,444	13,504	14,244	14,885	15,052	15,256	15,456	15,699
Reference price ²	115.18	67.58	70.17	74.36	67.48	61.71	61.71	61.71
Nbr of stocks (in thousands)	1,56,207	1,56,755	1,56,940	1,58,111	1,58,469	1,59,662	-	-
Announcement Date	25/01/22	31/01/23	30/01/24	28/01/25	27/01/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
PROLOGIS, INC.	39.5x	18.69x	23.73x	3.23%	13TCr
SIMON PROPERTY GROUP, INC.	30.86x	14.03x	17.83x	4.41%	6.61TCr
REALTY INCOME CORPORATION	36.52x	14.64x	15.12x	5.92%	5.2TCr
GOODMAN GROUP	17.93x	15.15x	17.26x	1.15%	3.73TCr
SEGRO PLC	16.54x	23.24x	27.85x	3.49%	1.68TCr
KIMCO REALTY CORPORATION	26.33x	10.56x	14.57x	4.79%	1.5TCr
UNIBAIL-RODAMCO-WESTFIELD SE	8.2x	11.84x	14.51x	6.08%	1.48TCr
CAPITALAND INTEGRATED COMMERCIAL TRUST	17.88x	15.97x	23.13x	5.41%	1.38TCr
REGENCY CENTERS CORPORATION	29.27x	11.14x	16.32x	4.18%	1.33TCr
Average	24.78x	15.03x	18.92x	4.29%	3.95TCr
Weighted average by Cap.	31.02x	16.06x	19.81x	3.94%