Valuation BXP, Inc.

Stocks

Market Closed - NYSE 01:30:02 05/09/2026 am IST			5-day change	1st Jan Change
67.69 ^USD	-0.79%		-2.35%	+0.31%

01/09	Wells Fargo Adjusts Price Target on BXP to $82 From $77, Maintains Overweight Rating	MT
27/08	Piper Sandler Adjusts Price Target on BXP to $88 From $90	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	10,807	-	-
Change	-	-41.12%	3.96%	6.76%	-9.05%	1.07%	-	-
Enterprise Value (EV) ¹	30,436	24,097	25,256	26,642	25,746	25,888	26,225	26,465
Change	-	-20.83%	4.81%	5.49%	-3.37%	0.55%	1.3%	0.92%
P/E	36.3x	12.5x	58x	826x	38.8x	32x	35.4x	33.2x
PBR	3.08x	1.73x	1.87x	2.17x	2.32x	2.23x	2.47x	2.53x
PEG	-	0.2x	-0.7x	-8.9x	0x	1.5x	-3.62x	4.86x
Capitalization / Revenue	6.23x	3.41x	3.36x	3.45x	3.07x	3.04x	2.96x	2.96x
EV / Revenue	10.5x	7.75x	7.72x	7.82x	7.39x	7.29x	7.19x	7.24x
EV / EBITDA	18.1x	13.3x	13.5x	14x	13.4x	12.9x	12.7x	12.5x
EV / EBIT	31.4x	22.8x	24.4x	26.1x	25.4x	24.3x	24.2x	23.5x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	3.92	-	3.92	3.92	3.36	2.802	2.917	2.993
Rate of return	3.4%	-	5.59%	5.27%	4.98%	4.14%	4.31%	4.42%
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	3,647	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	1,067	1,085	1,128
Net income ¹	496.2	848.9	190.2	14.27	276.8	346.9	321.1	347.8
Net Debt ¹	12,444	13,504	14,244	14,885	15,052	15,080	15,418	15,658
Reference price ²	115.18	67.58	70.17	74.36	67.48	67.69	67.69	67.69
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.	31.98x	7.29x	12.85x	4.14%	1.08TCr
NIPPON BUILDING FUND INC.	24.98x	16.27x	26.37x	4.02%	701.55Cr
JAPAN REAL ESTATE INVESTMENT CORPORATION	23.16x	15.91x	26.62x	4.4%	543.74Cr
COUSINS PROPERTIES INCORPORATED	162.78x	7.88x	12.27x	4.43%	479.16Cr
DEXUS	9.72x	13.42x	14.46x	6.35%	447.58Cr
EMBASSY OFFICE PARKS REIT	37.96x	12.21x	15.93x	6.34%	440.43Cr
KILROY REALTY CORPORATION	152.31x	7.88x	13.71x	5.9%	431.97Cr
COPT DEFENSE PROPERTIES	24.32x	8.4x	15.39x	3.63%	396.89Cr
SL GREEN REALTY CORP.	-25.37x	10.17x	23.04x	4.42%	393.64Cr
Average	49.09x	11.05x	17.85x	4.85%	546.19Cr
Weighted average by Cap.	46.63x	10.95x	17.77x	4.72%