Valuation BXP, Inc. Sao Paulo

Stocks

Market Closed - Sao Paulo Other stock markets 21:16:08 23/06/2026 HKT			5-day change	1st Jan Change
32.37 ^BRL	-3.37%		-.--%	-15.31%

07-08	Ladenburg Thalmann Adjusts BXP Price Target to $80 From $70	MT
07-06	Evercore ISI Adjusts Price Target on BXP to $68 From $67	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	10,656	-	-
Change	-	-41.12%	3.96%	6.76%	-9.05%	-0.35%	-	-
Enterprise Value (EV) ¹	30,436	24,097	25,256	26,642	25,746	25,863	26,012	26,263
Change	-	-20.83%	4.81%	5.49%	-3.37%	0.46%	0.58%	0.96%
P/E	36.3x	12.5x	58x	826x	38.8x	36.2x	38x	34.3x
PBR	3.08x	1.73x	1.87x	2.17x	2.32x	2.29x	2.5x	2.57x
PEG	-	0.2x	-0.7x	-8.9x	0x	6.07x	-7.99x	3.1x
Capitalization / Revenue	6.23x	3.41x	3.36x	3.45x	3.07x	3.07x	2.98x	2.96x
EV / Revenue	10.5x	7.75x	7.72x	7.82x	7.39x	7.46x	7.29x	7.3x
EV / EBITDA	18.1x	13.3x	13.5x	14x	13.4x	13.1x	12.8x	12.7x
EV / EBIT	31.4x	22.8x	24.4x	26.1x	25.4x	25.1x	24x	23.4x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	3.92	-	3.92	3.92	3.36	2.803	2.855	2.901
Rate of return	3.4%	-	5.59%	5.27%	4.98%	4.2%	4.27%	4.34%
EPS ²	3.17	5.4	1.21	0.09	1.74	1.844	1.756	1.95
Distribution rate	124%	-	324%	4,356%	193%	152%	163%	149%
Net sales ¹	2,889	3,109	3,274	3,408	3,482	3,468	3,571	3,600
EBITDA ¹	1,685	1,808	1,865	1,908	1,924	1,977	2,033	2,070
EBIT ¹	968	1,059	1,034	1,020	1,012	1,031	1,083	1,121
Net income ¹	496.2	848.9	190.2	14.27	276.8	322.3	307.6	351.6
Net Debt ¹	12,444	13,504	14,244	14,885	15,052	15,207	15,356	15,606
Reference price ²	115.18	67.58	70.17	74.36	67.48	66.82	66.82	66.82
Nbr of stocks (in thousands)	156,207	156,755	156,940	158,111	158,469	159,477	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NIPPON BUILDING FUND INC.	25.68x	16.73x	26.81x	3.84%	7.08B
JAPAN REAL ESTATE INVESTMENT CORPORATION	23.55x	16.09x	26.91x	4.33%	5.34B
COUSINS PROPERTIES INCORPORATED	325.17x	8.09x	12.65x	4.25%	4.98B
EMBASSY OFFICE PARKS REIT	37.66x	12.54x	16.34x	6.25%	4.47B
KILROY REALTY CORPORATION	171.02x	8.08x	13.96x	5.66%	4.47B
DEXUS	8.1x	10.93x	13.78x	6.58%	4.17B
COPT DEFENSE PROPERTIES	27.37x	8.6x	16.25x	3.5%	4.12B
COLONIAL SFL, SOCIMI, S.A.	9.48x	19.17x	23.15x	5.83%	3.77B
Average	78.50x	12.53x	18.73x	5.03%	4.8B
Weighted average by Cap.	79.18x	12.76x	19.37x	4.91%