Valuation BXP, Inc.

Stocks

Market Closed - NYSE Other stock markets 23:00:02 30/07/2026 +03			5-day change	1st Jan Change
71.67 ^USD	-1.78%		+5.65%	+6.21%

07-30	Piper Sandler Adjusts Price Target on BXP to $90 From $86, Maintains Overweight Rating	MT
07-30	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	11,433	-	-
Change	-	-41.12%	3.96%	6.76%	-9.05%	6.91%	-	-
Enterprise Value (EV) ¹	30,436	24,097	25,256	26,642	25,746	27,016	26,810	27,086
Change	-	-20.83%	4.81%	5.49%	-3.37%	4.93%	-0.76%	1.03%
P/E	36.3x	12.5x	58x	826x	38.8x	35.3x	42.9x	37.9x
PBR	3.08x	1.73x	1.87x	2.17x	2.32x	2.45x	2.67x	2.73x
PEG	-	0.2x	-0.7x	-8.9x	0x	2.1x	-2.4x	2.9x
Capitalization / Revenue	6.23x	3.41x	3.36x	3.45x	3.07x	3.22x	3.13x	3.1x
EV / Revenue	10.5x	7.75x	7.72x	7.82x	7.39x	7.6x	7.34x	7.33x
EV / EBITDA	18.1x	13.3x	13.5x	14x	13.4x	13.7x	13.1x	13.1x
EV / EBIT	31.4x	22.8x	24.4x	26.1x	25.4x	26.8x	24.8x	24.2x
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%	3.98%	4.07%	4.18%
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	71.67	71.67	71.67
Nbr of stocks (in thousands)	156,207	156,755	156,940	158,111	158,469	159,522	-	-
Announcement Date	1/25/22 A	1/31/23 A	1/30/24 A	1/28/25 A	1/27/26 A	-	-	-

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.	35.34x	7.6x	13.72x	3.98%	11.43B
NIPPON BUILDING FUND INC.	27.31x	17.43x	27.93x	3.61%	7.63B
JAPAN REAL ESTATE INVESTMENT CORPORATION	24.77x	16.66x	27.88x	4.1%	5.71B
COUSINS PROPERTIES INCORPORATED	343.11x	8.34x	13.04x	4.03%	5.25B
KILROY REALTY CORPORATION	208.69x	8.14x	14.1x	5.5%	4.6B
DEXUS	8.45x	11.03x	14.33x	6.21%	4.45B
EMBASSY OFFICE PARKS REIT	36.68x	12.18x	15.87x	6.35%	4.35B
COPT DEFENSE PROPERTIES	26.93x	8.73x	16.47x	3.34%	4.33B
COLONIAL SFL, SOCIMI, S.A.	8.45x	20.02x	23.91x	5.75%	3.97B
SL GREEN REALTY CORP.	-25.23x	10.09x	21.01x	4.63%	3.8B
Average	69.45x	12.02x	18.83x	4.75%	5.55B
Weighted average by Cap.	67.85x	11.78x	18.76x	4.56%