|
Market Closed -
Sao Paulo
22:09:17 21/10/2026 HKT
|
5-day change | 1st Jan Change | ||
| 29.67 BRL | -13.36% |
|
-1.26% | -22.37% |
| 10-19 | Wall Street Hopes for a Relief Rally |  |
| 10-19 | Piper Sandler Downgrades BXP to Neutral From Overweight, Price Target is $64 | MT |
Company Valuation: BXP, Inc.
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 | 9,363 | - | - |
| Change | - | -41.12% | 3.96% | 6.76% | -9.05% | -12.45% | - | - |
| Enterprise Value (EV) 1 | 30,436 | 24,097 | 25,256 | 26,642 | 25,746 | 24,628 | 24,719 | 24,898 |
| Change | - | -20.83% | 4.81% | 5.49% | -3.37% | -4.34% | 0.37% | 0.72% |
| P/E | 36.3x | 12.5x | 58x | 826x | 38.8x | 27.8x | 32.4x | 26.8x |
| PBR | 3.08x | 1.73x | 1.87x | 2.17x | 2.32x | 1.95x | 2.07x | 2.19x |
| PEG | - | 0.2x | -0.7x | -8.9x | 0x | 1.3x | -2.3x | 1.3x |
| Capitalization / Revenue | 6.23x | 3.41x | 3.36x | 3.45x | 3.07x | 2.61x | 2.55x | 2.51x |
| EV / Revenue | 10.5x | 7.75x | 7.72x | 7.82x | 7.39x | 6.86x | 6.74x | 6.67x |
| EV / EBITDA | 18.1x | 13.3x | 13.5x | 14x | 13.4x | 12.2x | 12x | 11.7x |
| EV / EBIT | 31.4x | 22.8x | 24.4x | 26.1x | 25.4x | 23.6x | 22.5x | 21.8x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 3.92 | - | 3.92 | 3.92 | 3.36 | 2.802 | 2.913 | 3.016 |
| Rate of return | 3.4% | - | 5.59% | 5.27% | 4.98% | 4.78% | 4.97% | 5.14% |
| EPS 2 | 3.17 | 5.4 | 1.21 | 0.09 | 1.74 | 2.11 | 1.81 | 2.189 |
| Distribution rate | 124% | - | 324% | 4,356% | 193% | 133% | 161% | 138% |
| Net sales 1 | 2,889 | 3,109 | 3,274 | 3,408 | 3,482 | 3,588 | 3,668 | 3,735 |
| EBITDA 1 | 1,685 | 1,808 | 1,865 | 1,908 | 1,924 | 2,015 | 2,060 | 2,123 |
| EBIT 1 | 968 | 1,059 | 1,034 | 1,020 | 1,012 | 1,043 | 1,099 | 1,140 |
| Net income 1 | 496.2 | 848.9 | 190.2 | 14.27 | 276.8 | 343.4 | 312.4 | 362.6 |
| Net Debt 1 | 12,444 | 13,504 | 14,244 | 14,885 | 15,052 | 15,266 | 15,357 | 15,536 |
| Reference price 2 | 115.18 | 67.58 | 70.17 | 74.36 | 67.48 | 58.64 | 58.64 | 58.64 |
| Nbr of stocks (in thousands) | 156,207 | 156,755 | 156,940 | 158,111 | 158,469 | 159,662 | - | - |
| Announcement Date | 25/1/22 | 31/1/23 | 30/1/24 | 28/1/25 | 27/1/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 38.86x | 18.1x | 23.31x | 3.36% | 121B | |
| 31.6x | 14.17x | 18.2x | 4.35% | 66.97B | |
| 37.38x | 14.8x | 15.3x | 5.79% | 53.14B | |
| 18.16x | 15.37x | 17.49x | 1.14% | 37.95B | |
| 15.83x | 24.75x | 27.1x | 3.63% | 16.32B | |
| 26.76x | 10.72x | 14.75x | 4.67% | 15.43B | |
| 8.02x | 11.7x | 14.33x | 6.22% | 14.39B | |
| 17.57x | 15.86x | 23.06x | 5.47% | 13.7B | |
| 29.37x | 11.19x | 16.39x | 4.15% | 13.37B | |
| Average | 24.84x | 15.19x | 18.88x | 4.31% | 39.16B | |
| Weighted average by Cap. | 30.99x | 15.94x | 19.67x | 3.97% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- BXP Stock
- BOXP34 Stock
- Valuation BXP, Inc.
Select your edition
All financial news and data tailored to specific country editions
