Valuation BXP, Inc. Sao Paulo

Stocks

Market Closed - Sao Paulo Other stock markets 20:10:28 09/06/2026 +03			5-day change	1st Jan Change
34.23 ^BRL	+3.35%		+10.45%	-10.44%

06-10	BXP Insider Sold Shares Worth $1,732,532, According to a Recent SEC Filing	MT
06-09	Goldman Sachs Adjusts Price Target on BXP to $65 From $59, Maintains Neutral 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	10,562	-	-
Change	-	-41.12%	3.96%	6.76%	-9.05%	-1.23%	-	-
Enterprise Value (EV) ¹	30,436	24,097	25,256	26,642	25,746	25,802	25,944	26,208
Change	-	-20.83%	4.81%	5.49%	-3.37%	0.22%	0.55%	1.02%
P/E Ratio	36.3x	12.5x	58x	826x	38.8x	34.9x	37.7x	33.2x
PBR	3.08x	1.73x	1.87x	2.17x	2.32x	2.23x	2.49x	2.57x
PEG	-	0.2x	-0.7x	-8.9x	0x	3.75x	-5.02x	2.5x
Capitalization / Revenue	6.23x	3.41x	3.36x	3.45x	3.07x	3.04x	2.96x	2.92x
EV / Revenue	10.5x	7.75x	7.72x	7.82x	7.39x	7.42x	7.26x	7.24x
EV / EBITDA	18.1x	13.3x	13.5x	14x	13.4x	13x	12.7x	12.6x
EV / EBIT	31.4x	22.8x	24.4x	26.1x	25.4x	24.6x	23.9x	23.4x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	3.92	-	3.92	3.92	3.36	2.802	2.855	2.901
Rate of return	3.4%	-	5.59%	5.27%	4.98%	4.23%	4.31%	4.38%
EPS ²	3.17	5.4	1.21	0.09	1.74	1.902	1.759	1.997
Distribution rate	124%	-	324%	4,356%	193%	147%	162%	145%
Net sales ¹	2,889	3,109	3,274	3,408	3,482	3,477	3,572	3,618
EBITDA ¹	1,685	1,808	1,865	1,908	1,924	1,982	2,037	2,077
EBIT ¹	968	1,059	1,034	1,020	1,012	1,050	1,085	1,121
Net income ¹	496.2	848.9	190.2	14.27	276.8	326.7	308.3	355.5
Net Debt ¹	12,444	13,504	14,244	14,885	15,052	15,239	15,381	15,646
Reference price ²	115.18	67.58	70.17	74.36	67.48	66.28	66.28	66.28
Nbr of stocks (in thousands)	156,207	156,755	156,940	158,111	158,469	159,477	-	-
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.($)
NIPPON BUILDING FUND INC.	24.25x	16.13x	26.3x	4.06%	6.73B
JAPAN REAL ESTATE INVESTMENT CORPORATION	22.64x	15.68x	26.23x	4.5%	5.17B
COUSINS PROPERTIES INCORPORATED	321.78x	7.84x	12.3x	4.45%	4.77B
KILROY REALTY CORPORATION	161.67x	8.11x	14.01x	5.65%	4.5B
EMBASSY OFFICE PARKS REIT	41.17x	13.16x	17.14x	5.95%	4.27B
DEXUS	8.4x	11.12x	14.02x	6.35%	4.35B
COLONIAL SFL, SOCIMI, S.A.	9.86x	19.86x	23.75x	5.58%	4.04B
COPT DEFENSE PROPERTIES	25.7x	8.29x	15.65x	3.73%	3.87B
Average	76.93x	12.52x	18.67x	5.03%	4.71B
Weighted average by Cap.	76.73x	12.74x	19.23x	4.97%