Valuation BXP, Inc.

Stocks

Market Closed - NYSE Other stock markets 01:30:02 13/06/2026 am IST			5-day change	1st Jan Change
66.28 ^USD	+0.08%		+6.34%	-1.78%

10/06	BXP Insider Sold Shares Worth $1,732,532, According to a Recent SEC Filing	MT
09/06	Goldman Sachs Adjusts Price Target on BXP to $65 From $59, Maintains Neutral 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	10,570	-	-
Change	-	-41.12%	3.96%	6.76%	-9.05%	-1.15%	-	-
Enterprise Value (EV) ¹	30,436	24,097	25,256	26,642	25,746	25,810	25,952	26,216
Change	-	-20.83%	4.81%	5.49%	-3.37%	0.25%	0.55%	1.02%
P/E Ratio	36.3x	12.5x	58x	826x	38.8x	34.9x	37.7x	33.2x
PBR	3.08x	1.73x	1.87x	2.17x	2.32x	2.23x	2.49x	2.57x
PEG	-	0.2x	-0.7x	-8.9x	0x	3.75x	-5.02x	2.5x
Capitalization / Revenue	6.23x	3.41x	3.36x	3.45x	3.07x	3.04x	2.96x	2.92x
EV / Revenue	10.5x	7.75x	7.72x	7.82x	7.39x	7.42x	7.27x	7.25x
EV / EBITDA	18.1x	13.3x	13.5x	14x	13.4x	13x	12.7x	12.6x
EV / EBIT	31.4x	22.8x	24.4x	26.1x	25.4x	24.6x	23.9x	23.4x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	3.92	-	3.92	3.92	3.36	2.802	2.855	2.901
Rate of return	3.4%	-	5.59%	5.27%	4.98%	4.23%	4.31%	4.38%
EPS ²	3.17	5.4	1.21	0.09	1.74	1.902	1.759	1.997
Distribution rate	124%	-	324%	4,356%	193%	147%	162%	145%
Net sales ¹	2,889	3,109	3,274	3,408	3,482	3,477	3,572	3,618
EBITDA ¹	1,685	1,808	1,865	1,908	1,924	1,982	2,037	2,077
EBIT ¹	968	1,059	1,034	1,020	1,012	1,050	1,085	1,121
Net income ¹	496.2	848.9	190.2	14.27	276.8	326.7	308.3	355.5
Net Debt ¹	12,444	13,504	14,244	14,885	15,052	15,239	15,381	15,646
Reference price ²	115.18	67.58	70.17	74.36	67.48	66.28	66.28	66.28
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BXP, INC.	34.85x	7.42x	13.02x	4.23%	1.06TCr
NIPPON BUILDING FUND INC.	24.45x	16.21x	26.43x	4.03%	680.15Cr
JAPAN REAL ESTATE INVESTMENT CORPORATION	22.78x	15.75x	26.34x	4.47%	521.06Cr
COUSINS PROPERTIES INCORPORATED	322.33x	7.85x	12.31x	4.44%	477.33Cr
KILROY REALTY CORPORATION	160.29x	8.07x	13.95x	5.7%	446.16Cr
DEXUS	8.54x	11.23x	14.16x	6.24%	445.81Cr
EMBASSY OFFICE PARKS REIT	40.93x	13.1x	17.08x	5.98%	427.92Cr
COLONIAL SFL, SOCIMI, S.A.	9.94x	19.93x	23.84x	5.53%	409.61Cr
COPT DEFENSE PROPERTIES	25.88x	8.32x	15.71x	3.7%	389.83Cr
Average	72.22x	11.99x	18.09x	4.92%	539.43Cr
Weighted average by Cap.	67.19x	11.63x	17.94x	4.79%