Valuation BXP, Inc. Mexican S.E.

Stocks

End-of-day quote Mexican S.E. Other stock markets 27/06/2025			5-day change	1st Jan Change
1,280.00 ^MXN	+15.52%		-.--%	-

08-05	Scotiabank Adjusts Price Target on BXP to $76 From $74	MT
08-04	Citigroup Adjusts Price Target on BXP to $69 From $58, 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	11,130	-	-
Change	-	-41.12%	3.96%	6.76%	-9.05%	4.08%	-	-
Enterprise Value (EV) ¹	30,436	24,097	25,256	26,642	25,746	26,339	26,507	26,783
Change	-	-20.83%	4.81%	5.49%	-3.37%	2.3%	0.64%	1.04%
P/E	36.3x	12.5x	58x	826x	38.8x	34.7x	41.6x	36.9x
PBR	3.08x	1.73x	1.87x	2.17x	2.32x	2.38x	2.59x	2.66x
PEG	-	0.2x	-0.7x	-8.9x	0x	2.2x	-2.5x	2.9x
Capitalization / Revenue	6.23x	3.41x	3.36x	3.45x	3.07x	3.13x	3.05x	3.01x
EV / Revenue	10.5x	7.75x	7.72x	7.82x	7.39x	7.41x	7.25x	7.25x
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	25.2x	24.6x	24x
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%	4.09%	4.19%	4.3%
EPS ²	3.17	5.4	1.21	0.09	1.74	2.01	1.674	1.89
Distribution rate	124%	-	324%	4,356%	193%	142%	174%	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	1,987	2,043	2,080
EBIT ¹	968	1,059	1,034	1,020	1,012	1,046	1,079	1,118
Net income ¹	496.2	848.9	190.2	14.27	276.8	338.9	308.8	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	69.71	69.71	69.71
Nbr of stocks (in thousands)	156,207	156,755	156,940	158,111	158,469	159,662	-	-
Announcement Date	25/01/22	31/01/23	30/01/24	28/01/25	27/01/26	-	-	-

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.	34.69x	7.41x	13.26x	4.09%	11.13B
NIPPON BUILDING FUND INC.	25.69x	16.74x	26.83x	3.83%	7.26B
JAPAN REAL ESTATE INVESTMENT CORPORATION	23.62x	16.15x	27.02x	4.3%	5.51B
COUSINS PROPERTIES INCORPORATED	318.29x	7.93x	12.5x	4.35%	4.88B
DEXUS	8.62x	11.16x	14.5x	6.09%	4.58B
KILROY REALTY CORPORATION	173.53x	7.98x	13.81x	5.73%	4.42B
EMBASSY OFFICE PARKS REIT	38.18x	12.25x	15.99x	6.38%	4.4B
COPT DEFENSE PROPERTIES	26.08x	8.56x	16.15x	3.45%	4.19B
SL GREEN REALTY CORP.	-25.64x	10.23x	21.31x	4.41%	3.99B
Average	69.23x	10.93x	17.93x	4.74%	5.59B
Weighted average by Cap.	64.26x	10.89x	17.92x	4.6%