Valuation BXP, Inc.

Stocks

Market Closed - NYSE Other stock markets 01:30:02 25/07/2026 am IST			5-day change	1st Jan Change
69.11 ^USD	+1.87%		-1.06%	+2.42%

15/07	Jefferies Adjusts Price Target on BXP to $75 From $66, Maintains Buy Rating	MT
08/07	Ladenburg Thalmann Adjusts BXP Price Target to $80 From $70	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	11,021	-	-
Change	-	-41.12%	3.96%	6.76%	-9.05%	3.07%	-	-
Enterprise Value (EV) ¹	30,436	24,097	25,256	26,642	25,746	26,230	26,398	26,675
Change	-	-20.83%	4.81%	5.49%	-3.37%	1.88%	0.64%	1.05%
P/E	36.3x	12.5x	58x	826x	38.8x	35.7x	38.9x	36.6x
PBR	3.08x	1.73x	1.87x	2.17x	2.32x	2.36x	2.57x	2.63x
PEG	-	0.2x	-0.7x	-8.9x	0x	3.1x	-4.69x	5.76x
Capitalization / Revenue	6.23x	3.41x	3.36x	3.45x	3.07x	3.14x	3.05x	2.98x
EV / Revenue	10.5x	7.75x	7.72x	7.82x	7.39x	7.47x	7.3x	7.22x
EV / EBITDA	18.1x	13.3x	13.5x	14x	13.4x	13.3x	13x	12.9x
EV / EBIT	31.4x	22.8x	24.4x	26.1x	25.4x	25.5x	24.4x	23.8x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	3.92	-	3.92	3.92	3.36	2.803	2.851	2.901
Rate of return	3.4%	-	5.59%	5.27%	4.98%	4.06%	4.13%	4.2%
EPS ²	3.17	5.4	1.21	0.09	1.74	1.938	1.777	1.89
Distribution rate	124%	-	324%	4,356%	193%	145%	160%	154%
Net sales ¹	2,889	3,109	3,274	3,408	3,482	3,513	3,616	3,693
EBITDA ¹	1,685	1,808	1,865	1,908	1,924	1,977	2,033	2,075
EBIT ¹	968	1,059	1,034	1,020	1,012	1,029	1,082	1,119
Net income ¹	496.2	848.9	190.2	14.27	276.8	338.7	312.9	353.1
Net Debt ¹	12,444	13,504	14,244	14,885	15,052	15,209	15,377	15,653
Reference price ²	115.18	67.58	70.17	74.36	67.48	69.11	69.11	69.11
Nbr of stocks (in thousands)	1,56,207	1,56,755	1,56,940	1,58,111	1,58,469	1,59,477	-	-
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.($)
BXP, INC.	35.66x	7.47x	13.27x	4.06%	1.1TCr
NIPPON BUILDING FUND INC.	26.64x	17.14x	27.47x	3.7%	724.82Cr
JAPAN REAL ESTATE INVESTMENT CORPORATION	24.35x	16.44x	27.51x	4.19%	545.06Cr
COUSINS PROPERTIES INCORPORATED	345.48x	8.38x	13.09x	4%	529Cr
KILROY REALTY CORPORATION	208.05x	8.17x	14.17x	5.51%	458.37Cr
EMBASSY OFFICE PARKS REIT	37.03x	12.18x	15.89x	6.43%	431.1Cr
COPT DEFENSE PROPERTIES	28.5x	8.87x	16.68x	3.35%	429.22Cr
DEXUS	7.99x	10.7x	13.9x	6.54%	421.81Cr
COLONIAL SFL, SOCIMI, S.A.	8.39x	19.82x	24.05x	5.83%	386.14Cr
SL GREEN REALTY CORP.	-26.4x	10.98x	27.87x	4.55%	386.93Cr
Average	69.57x	12.01x	19.39x	4.82%	541.46Cr
Weighted average by Cap.	69.18x	11.68x	19.00x	4.63%