Valuation BXP, Inc. Sao Paulo

Stocks

Delayed Sao Paulo Other stock markets 21:04:29 23/07/2026 +03			5-day change	1st Jan Change
34.56 ^BRL	+6.77%		+6.77%	-9.58%

07-21	Scotiabank Adjusts Price Target on BXP to $74 From $70, Maintains Sector Outperform Rating	MT
07-21	Mizuho Adjusts Price Target on BXP to $68 From $62, 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	11,037	-	-
Change	-	-41.12%	3.96%	6.76%	-9.05%	3.22%	-	-
Enterprise Value (EV) ¹	30,436	24,097	25,256	26,642	25,746	26,246	26,414	26,691
Change	-	-20.83%	4.81%	5.49%	-3.37%	1.94%	0.64%	1.05%
P/E	36.3x	12.5x	58x	826x	38.8x	35.7x	38.9x	36.6x
PBR	3.08x	1.73x	1.87x	2.17x	2.32x	2.36x	2.57x	2.64x
PEG	-	0.2x	-0.7x	-8.9x	0x	3.1x	-4.69x	5.76x
Capitalization / Revenue	6.23x	3.41x	3.36x	3.45x	3.07x	3.12x	3.04x	2.99x
EV / Revenue	10.5x	7.75x	7.72x	7.82x	7.39x	7.43x	7.27x	7.23x
EV / EBITDA	18.1x	13.3x	13.5x	14x	13.4x	13.3x	13x	12.9x
EV / EBIT	31.4x	22.8x	24.4x	26.1x	25.4x	25.5x	24.4x	23.8x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	3.92	-	3.92	3.92	3.36	2.803	2.851	2.901
Rate of return	3.4%	-	5.59%	5.27%	4.98%	4.05%	4.12%	4.19%
EPS ²	3.17	5.4	1.21	0.09	1.74	1.938	1.777	1.89
Distribution rate	124%	-	324%	4,356%	193%	145%	160%	154%
Net sales ¹	2,889	3,109	3,274	3,408	3,482	3,533	3,631	3,693
EBITDA ¹	1,685	1,808	1,865	1,908	1,924	1,977	2,033	2,075
EBIT ¹	968	1,059	1,034	1,020	1,012	1,029	1,082	1,119
Net income ¹	496.2	848.9	190.2	14.27	276.8	338.7	312.9	353.1
Net Debt ¹	12,444	13,504	14,244	14,885	15,052	15,209	15,377	15,653
Reference price ²	115.18	67.58	70.17	74.36	67.48	69.21	69.21	69.21
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.	27.03x	17.31x	27.74x	3.64%	7.36B
JAPAN REAL ESTATE INVESTMENT CORPORATION	24.71x	16.64x	27.83x	4.11%	5.55B
COUSINS PROPERTIES INCORPORATED	344.51x	8.36x	13.07x	4.01%	5.28B
KILROY REALTY CORPORATION	208x	8.16x	14.16x	5.52%	4.58B
COPT DEFENSE PROPERTIES	28.15x	8.92x	16.75x	3.33%	4.32B
DEXUS	8.12x	10.8x	14.03x	6.44%	4.29B
COLONIAL SFL, SOCIMI, S.A.	8.47x	19.92x	23.97x	5.78%	3.89B
SL GREEN REALTY CORP.	-25.34x	10.11x	21.06x	4.61%	3.81B
Average	77.96x	12.53x	19.83x	4.68%	4.88B
Weighted average by Cap.	81.87x	12.85x	20.43x	4.56%