Valuation BXP, Inc.

Stocks

Market Closed - NYSE 01:30:02 25/09/2026 am IST			5-day change	1st Jan Change
62.27 ^USD	-0.14%		-2.60%	-7.72%

21/09	Evercore ISI Adjusts Price Target on BXP to $67 From $71, Keeps In Line Rating	MT
17/09	Scotiabank Adjusts Price Target on BXP to $73 From $76, Keeps Sector Outperform 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	9,942	-	-
Change	-	-41.12%	3.96%	6.76%	-9.05%	-7.03%	-	-
Enterprise Value (EV) ¹	30,436	24,097	25,256	26,642	25,746	25,198	25,398	25,641
Change	-	-20.83%	4.81%	5.49%	-3.37%	-2.13%	0.79%	0.96%
P/E	36.3x	12.5x	58x	826x	38.8x	29.4x	32.6x	30.5x
PBR	3.08x	1.73x	1.87x	2.17x	2.32x	2.05x	2.27x	2.33x
PEG	-	0.2x	-0.7x	-8.9x	0x	1.4x	-3.33x	4.47x
Capitalization / Revenue	6.23x	3.41x	3.36x	3.45x	3.07x	2.8x	2.74x	2.72x
EV / Revenue	10.5x	7.75x	7.72x	7.82x	7.39x	7.09x	7x	7.01x
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	23.8x	23.2x	22.5x
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%	4.5%	4.69%	4.83%
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	62.27	62.27	62.27
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BXP, INC.	29.42x	7.09x	12.51x	4.5%	994.21Cr
NIPPON BUILDING FUND INC.	23.57x	15.88x	25.73x	4.18%	662.6Cr
JAPAN REAL ESTATE INVESTMENT CORPORATION	22.6x	15.67x	26.21x	4.51%	520.91Cr
COUSINS PROPERTIES INCORPORATED	159.31x	7.78x	12.16x	4.52%	468.95Cr
EMBASSY OFFICE PARKS REIT	38.05x	12.23x	15.96x	6.33%	434.26Cr
DEXUS	9.19x	13.01x	14.02x	6.73%	411.51Cr
KILROY REALTY CORPORATION	139.64x	7.56x	13.13x	6.44%	396.03Cr
COPT DEFENSE PROPERTIES	23.39x	8.21x	15.04x	3.78%	381.65Cr
SL GREEN REALTY CORP.	-25.47x	9.71x	21.98x	4.83%	360.48Cr
Average	46.63x	10.79x	17.41x	5.09%	514.51Cr
Weighted average by Cap.	44.64x	10.73x	17.36x	4.96%