Valuation BXP, Inc. London S.E.

Stocks

Market Closed - London S.E. 15:55:04 11/04/2024 BST			After hours 18:17:26
61.71 ^USD	+0.20%		67.60	+9.54%

09-01	Wells Fargo Adjusts Price Target on BXP to $82 From $77, Maintains Overweight Rating	MT
08-27	Piper Sandler Adjusts Price Target on BXP to $88 From $90	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	10,707	-	-
Change	-	-41.12%	3.96%	6.76%	-9.05%	0.13%	-	-
Enterprise Value (EV) ¹	30,436	24,097	25,256	26,642	25,746	25,706	26,078	26,365
Change	-	-20.83%	4.81%	5.49%	-3.37%	-0.15%	1.45%	1.1%
P/E	36.3x	12.5x	58x	826x	38.8x	32.3x	35.4x	33.6x
PBR	3.08x	1.73x	1.87x	2.17x	2.32x	2.21x	2.44x	2.51x
PEG	-	0.2x	-0.7x	-8.9x	0x	1.7x	-4.03x	6.36x
Capitalization / Revenue	6.23x	3.41x	3.36x	3.45x	3.07x	3.03x	2.95x	2.95x
EV / Revenue	10.5x	7.75x	7.72x	7.82x	7.39x	7.28x	7.18x	7.27x
EV / EBITDA	18.1x	13.3x	13.5x	14x	13.4x	12.8x	12.7x	12.5x
EV / EBIT	31.4x	22.8x	24.4x	26.1x	25.4x	24.3x	24x	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%	4.26%	4.35%	4.47%
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	3,530	3,632	3,628
EBITDA ¹	1,685	1,808	1,865	1,908	1,924	2,006	2,060	2,113
EBIT ¹	968	1,059	1,034	1,020	1,012	1,059	1,088	1,133
Net income ¹	496.2	848.9	190.2	14.27	276.8	343	322.5	343.5
Net Debt ¹	12,444	13,504	14,244	14,885	15,052	14,999	15,371	15,658
Reference price ²	115.18	67.58	70.17	74.36	67.48	67.06	67.06	67.06
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.	32.31x	7.28x	12.82x	4.26%	10.71B
NIPPON BUILDING FUND INC.	25.06x	16.47x	26.77x	3.93%	6.99B
JAPAN REAL ESTATE INVESTMENT CORPORATION	23.57x	16.1x	26.93x	4.32%	5.4B
COUSINS PROPERTIES INCORPORATED	159.76x	7.8x	12.17x	4.51%	4.7B
DEXUS	9.85x	13.52x	14.58x	6.27%	4.5B
EMBASSY OFFICE PARKS REIT	37.96x	12.21x	15.93x	6.34%	4.38B
KILROY REALTY CORPORATION	150.53x	7.8x	13.6x	6%	4.21B
COPT DEFENSE PROPERTIES	24.57x	8.45x	15.49x	3.6%	4.01B
SL GREEN REALTY CORP.	-23.98x	10.04x	22.73x	4.55%	3.87B
Average	48.85x	11.08x	17.89x	4.87%	5.42B
Weighted average by Cap.	46.14x	11.00x	17.83x	4.73%