Valuation BXP, Inc. London S.E.

Stocks

Market Closed - London S.E. Other stock markets 15:55:04 11/04/2024 BST			5-day change	1st Jan Change
61.71 ^USD	+0.20%		-11.08%	-8.72%

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	11,186	-	-
Change	-	-41.12%	3.96%	6.76%	-9.05%	4.6%	-	-
Enterprise Value (EV) ¹	30,436	24,097	25,256	26,642	25,746	26,768	26,562	26,839
Change	-	-20.83%	4.81%	5.49%	-3.37%	3.97%	-0.77%	1.04%
P/E	36.3x	12.5x	58x	826x	38.8x	34.6x	42x	37.1x
PBR	3.08x	1.73x	1.87x	2.17x	2.32x	2.39x	2.61x	2.67x
PEG	-	0.2x	-0.7x	-8.9x	0x	2.1x	-2.4x	2.8x
Capitalization / Revenue	6.23x	3.41x	3.36x	3.45x	3.07x	3.15x	3.06x	3.03x
EV / Revenue	10.5x	7.75x	7.72x	7.82x	7.39x	7.53x	7.27x	7.27x
EV / EBITDA	18.1x	13.3x	13.5x	14x	13.4x	13.6x	13x	12.9x
EV / EBIT	31.4x	22.8x	24.4x	26.1x	25.4x	26.6x	24.5x	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%	4.07%	4.16%	4.27%
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	70.12	70.12	70.12
Nbr of stocks (in thousands)	156,207	156,755	156,940	158,111	158,469	159,522	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NIPPON BUILDING FUND INC.	26.66x	17.15x	27.49x	3.69%	7.45B
JAPAN REAL ESTATE INVESTMENT CORPORATION	24.19x	16.41x	27.45x	4.2%	5.58B
COUSINS PROPERTIES INCORPORATED	339.03x	8.28x	12.95x	4.07%	5.19B
KILROY REALTY CORPORATION	204.89x	8.06x	13.96x	5.6%	4.52B
DEXUS	8.52x	11.08x	14.4x	6.16%	4.5B
EMBASSY OFFICE PARKS REIT	37.18x	12.14x	15.89x	6.34%	4.35B
COPT DEFENSE PROPERTIES	26.66x	8.68x	16.37x	3.37%	4.29B
COLONIAL SFL, SOCIMI, S.A.	8.31x	19.86x	23.75x	5.85%	3.9B
SL GREEN REALTY CORP.	-24.91x	10.02x	20.87x	4.69%	3.75B
Average	72.28x	12.41x	19.24x	4.89%	4.84B
Weighted average by Cap.	75.19x	12.72x	19.83x	4.77%