|
Market Closed -
London S.E.
22:55:04 11/04/2024 HKT
|
After hours 04:05:13 | |||
| 61.71 USD | +0.20% |
|
67.20 | +8.89% |
| 08-18 | BXP Prices Offering of Senior Notes due 2036 | MT |
| 08-14 | Jefferies Adjusts Price Target on BXP to $78 From $75, Keeps Buy Rating | 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 | 10,568 | - | - |
| Change | - | -41.12% | 3.96% | 6.76% | -9.05% | -1.17% | - | - |
| Enterprise Value (EV) 1 | 30,436 | 24,097 | 25,256 | 26,642 | 25,746 | 25,664 | 25,917 | 26,188 |
| Change | - | -20.83% | 4.81% | 5.49% | -3.37% | -0.32% | 0.99% | 1.05% |
| P/E | 36.3x | 12.5x | 58x | 826x | 38.8x | 31.9x | 35x | 33.2x |
| PBR | 3.08x | 1.73x | 1.87x | 2.17x | 2.32x | 2.25x | 2.43x | 2.52x |
| PEG | - | 0.2x | -0.7x | -8.9x | 0x | 1.7x | -3.99x | 6.29x |
| Capitalization / Revenue | 6.23x | 3.41x | 3.36x | 3.45x | 3.07x | 3.01x | 2.93x | 2.92x |
| EV / Revenue | 10.5x | 7.75x | 7.72x | 7.82x | 7.39x | 7.3x | 7.18x | 7.23x |
| EV / EBITDA | 18.1x | 13.3x | 13.5x | 14x | 13.4x | 12.9x | 12.6x | 12.5x |
| EV / EBIT | 31.4x | 22.8x | 24.4x | 26.1x | 25.4x | 24.4x | 23.9x | 23.3x |
| 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% | 4.31% | 4.41% | 4.52% |
| EPS 2 | 3.17 | 5.4 | 1.21 | 0.09 | 1.74 | 2.075 | 1.893 | 1.993 |
| Distribution rate | 124% | - | 324% | 4,356% | 193% | 137% | 154% | 150% |
| Net sales 1 | 2,889 | 3,109 | 3,274 | 3,408 | 3,482 | 3,514 | 3,611 | 3,624 |
| EBITDA 1 | 1,685 | 1,808 | 1,865 | 1,908 | 1,924 | 1,995 | 2,051 | 2,094 |
| EBIT 1 | 968 | 1,059 | 1,034 | 1,020 | 1,012 | 1,052 | 1,083 | 1,126 |
| Net income 1 | 496.2 | 848.9 | 190.2 | 14.27 | 276.8 | 342.5 | 325.8 | 346.4 |
| Net Debt 1 | 12,444 | 13,504 | 14,244 | 14,885 | 15,052 | 15,096 | 15,349 | 15,620 |
| Reference price 2 | 115.18 | 67.58 | 70.17 | 74.36 | 67.48 | 66.19 | 66.19 | 66.19 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 31.89x | 7.3x | 12.86x | 4.31% | 10.57B | |
| 25.15x | 16.51x | 26.86x | 3.91% | 7.04B | |
| 23.44x | 16.07x | 26.89x | 4.33% | 5.4B | |
| 207.56x | 7.91x | 12.37x | 4.44% | 4.77B | |
| 8.63x | 10.84x | 14.08x | 6.41% | 4.37B | |
| 38.07x | 12.22x | 15.96x | 6.39% | 4.35B | |
| 157.83x | 7.78x | 13.55x | 6.01% | 4.21B | |
| 25.91x | 8.66x | 16.06x | 3.47% | 4.16B | |
| -25.85x | 10.2x | 23.92x | 4.37% | 4.03B | |
| Average | 54.74x | 10.83x | 18.06x | 4.85% | 5.43B | |
| Weighted average by Cap. | 51.18x | 10.80x | 18.00x | 4.72% |
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
- 0HOX Stock
- Valuation BXP, Inc.
Select your edition
All financial news and data tailored to specific country editions
