Valuation BXP, Inc.

Stocks

Real-time Estimate Cboe BZX Other stock markets 03:58:11 31/07/2026 HKT			5-day change	1st Jan Change
71.66 ^USD	-1.80%		+5.54%	+6.11%

11:54pm	Piper Sandler Adjusts Price Target on BXP to $90 From $86, Maintains Overweight Rating	MT
11:53pm	Ladenburg Thalmann Adjusts Price Target on BXP to $85 From $80, Maintains Buy 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	11,640	-	-
Change	-	-41.12%	3.96%	6.76%	-9.05%	8.85%	-	-
Enterprise Value (EV) ¹	30,436	24,097	25,256	26,642	25,746	27,223	27,017	27,294
Change	-	-20.83%	4.81%	5.49%	-3.37%	5.74%	-0.76%	1.02%
P/E	36.3x	12.5x	58x	826x	38.8x	36x	43.7x	38.6x
PBR	3.08x	1.73x	1.87x	2.17x	2.32x	2.49x	2.71x	2.78x
PEG	-	0.2x	-0.7x	-8.9x	0x	2.2x	-2.5x	2.9x
Capitalization / Revenue	6.23x	3.41x	3.36x	3.45x	3.07x	3.27x	3.19x	3.15x
EV / Revenue	10.5x	7.75x	7.72x	7.82x	7.39x	7.66x	7.39x	7.39x
EV / EBITDA	18.1x	13.3x	13.5x	14x	13.4x	13.8x	13.2x	13.2x
EV / EBIT	31.4x	22.8x	24.4x	26.1x	25.4x	27.1x	25x	24.4x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	3.92	-	3.92	3.92	3.36	2.854	2.918	2.994
Rate of return	3.4%	-	5.59%	5.27%	4.98%	3.91%	4%	4.1%
EPS ²	3.17	5.4	1.21	0.09	1.74	2.028	1.67	1.89
Distribution rate	124%	-	324%	4,356%	193%	141%	175%	158%
Net sales ¹	2,889	3,109	3,274	3,408	3,482	3,554	3,654	3,693
EBITDA ¹	1,685	1,808	1,865	1,908	1,924	1,969	2,041	2,075
EBIT ¹	968	1,059	1,034	1,020	1,012	1,006	1,082	1,119
Net income ¹	496.2	848.9	190.2	14.27	276.8	339.9	308.8	353.1
Net Debt ¹	12,444	13,504	14,244	14,885	15,052	15,583	15,377	15,653
Reference price ²	115.18	67.58	70.17	74.36	67.48	72.97	72.97	72.97
Nbr of stocks (in thousands)	156,207	156,755	156,940	158,111	158,469	159,522	-	-
Announcement Date	25/1/22	31/1/23	30/1/24	28/1/25	27/1/26	-	-	-

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.	34.67x	7.66x	13.62x	3.84%	11.64B
NIPPON BUILDING FUND INC.	27.71x	17.6x	28.2x	3.55%	7.53B
JAPAN REAL ESTATE INVESTMENT CORPORATION	24.98x	16.76x	28.04x	4.07%	5.61B
COUSINS PROPERTIES INCORPORATED	347.09x	8.4x	13.13x	3.98%	5.31B
KILROY REALTY CORPORATION	208.11x	8.13x	14.07x	5.52%	4.59B
DEXUS	8.5x	11.1x	14.42x	6.15%	4.44B
EMBASSY OFFICE PARKS REIT	36.95x	12.17x	15.86x	6.44%	4.33B
COPT DEFENSE PROPERTIES	27.71x	8.7x	16.44x	3.36%	4.3B
COLONIAL SFL, SOCIMI, S.A.	8.44x	19.89x	23.94x	5.8%	3.88B
SL GREEN REALTY CORP.	-25.33x	10.11x	21.05x	4.62%	3.81B
Average	69.88x	12.05x	18.88x	4.73%	5.54B
Weighted average by Cap.	68.62x	11.77x	18.74x	4.52%