Valuation BXP, Inc. London S.E.

Stocks

Market Closed - London S.E. 08:25:04 11/04/2024 pm IST			After hours 01:29:17 am
61.71 ^USD	+0.20%		67.12	+8.76%

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	10,707	-	-
Change	-	-41.12%	3.96%	6.76%	-9.05%	0.13%	-	-
Enterprise Value (EV) ¹	30,436	24,097	25,256	26,642	25,746	25,706	26,078	26,365
Change	-	-20.83%	4.81%	5.49%	-3.37%	-0.15%	1.45%	1.1%
P/E	36.3x	12.5x	58x	826x	38.8x	31.7x	35.1x	32.9x
PBR	3.08x	1.73x	1.87x	2.17x	2.32x	2.21x	2.44x	2.51x
PEG	-	0.2x	-0.7x	-8.9x	0x	1.5x	-3.59x	4.82x
Capitalization / Revenue	6.23x	3.41x	3.36x	3.45x	3.07x	3.01x	2.94x	2.93x
EV / Revenue	10.5x	7.75x	7.72x	7.82x	7.39x	7.24x	7.15x	7.21x
EV / EBITDA	18.1x	13.3x	13.5x	14x	13.4x	12.8x	12.6x	12.4x
EV / EBIT	31.4x	22.8x	24.4x	26.1x	25.4x	23.7x	23.8x	23.1x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	3.92	-	3.92	3.92	3.36	2.856	2.917	2.993
Rate of return	3.4%	-	5.59%	5.27%	4.98%	4.26%	4.35%	4.46%
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%	135%	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	2,012	2,064	2,120
EBIT ¹	968	1,059	1,034	1,020	1,012	1,085	1,094	1,140
Net income ¹	496.2	848.9	190.2	14.27	276.8	348.9	324.4	347.7
Net Debt ¹	12,444	13,504	14,244	14,885	15,052	14,999	15,371	15,658
Reference price ²	115.18	67.58	70.17	74.36	67.48	67.06	67.06	67.06
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.	32.31x	7.28x	12.82x	4.26%	1.07TCr
NIPPON BUILDING FUND INC.	25.06x	16.47x	26.77x	3.93%	699.35Cr
JAPAN REAL ESTATE INVESTMENT CORPORATION	23.57x	16.1x	26.93x	4.32%	539.63Cr
COUSINS PROPERTIES INCORPORATED	159.76x	7.8x	12.17x	4.51%	470.27Cr
DEXUS	9.85x	13.52x	14.58x	6.27%	450.4Cr
EMBASSY OFFICE PARKS REIT	37.96x	12.21x	15.93x	6.34%	438.19Cr
KILROY REALTY CORPORATION	150.53x	7.8x	13.6x	6%	421.27Cr
COPT DEFENSE PROPERTIES	24.57x	8.45x	15.49x	3.6%	400.95Cr
SL GREEN REALTY CORP.	-23.98x	10.04x	22.73x	4.55%	386.77Cr
Average	48.85x	11.08x	17.89x	4.87%	541.95Cr
Weighted average by Cap.	46.14x	11.00x	17.83x	4.73%