Company Valuation: Highwoods Properties, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 4,654 2,943 2,427 3,242 2,837 3,365 - -
Change - -36.76% -17.55% 33.6% -12.48% 18.58% - -
Enterprise Value (EV) 1 7,420 6,119 5,615 6,513 6,364 6,728 6,746 6,803
Change - -17.53% -8.24% 16% -2.29% 5.72% 0.27% 0.83%
P/E 15x 18.8x 16.5x 32.5x 17.8x 17.8x 42.9x 42.5x
PBR 1.93x 1.22x 1.02x 1.39x 1.19x 1.49x 1.65x 1.82x
PEG - -0.4x -2.46x -1x 0.3x 1x -0.7x 46.46x
Capitalization / Revenue 6.06x 3.55x 2.91x 3.93x 3.52x 3.88x 3.75x 3.66x
EV / Revenue 9.66x 7.38x 6.73x 7.89x 7.9x 7.76x 7.52x 7.39x
EV / EBITDA 15.1x 11.6x 10.7x 12.4x 12.4x 12.3x 11.8x 11.6x
EV / EBIT 32x 30.2x 25.2x 34.6x 30.4x 25.4x 27.2x 25.3x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 1.96 2 2 2 2 2 1.943 1.942
Rate of return 4.4% 7.15% 8.71% 6.54% 7.75% 6.56% 6.37% 6.37%
EPS 2 2.98 1.49 1.39 0.94 1.45 1.716 0.7106 0.7171
Distribution rate 65.8% 134% 144% 213% 138% 117% 273% 271%
Net sales 1 768 828.9 834 825.9 806.1 867.1 897.6 919.9
EBITDA 1 492.4 528.4 526.8 524.1 514 549.1 569.4 584.3
EBIT 1 231.8 202.7 222.9 188.1 209.5 264.6 248.2 269.4
Net income 1 310.8 156.6 146.2 99.76 157.3 176.8 81.59 87.99
Net Debt 1 2,766 3,176 3,188 3,271 3,527 3,364 3,382 3,438
Reference price 2 44.59 27.98 22.96 30.58 25.82 30.50 30.50 30.50
Nbr of stocks (in thousands) 104,383 105,198 105,693 106,020 109,894 110,315 - -
Announcement Date 08/02/22 07/02/23 06/02/24 11/02/25 10/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
17.77x7.76x12.25x6.56% 3.36B
34.08x18.19x22.83x3.34% 122B
32.25x14.38x18.47x4.26% 69.8B
37.3x14.78x15.28x5.8% 53.95B
18.71x15.77x18x1.1% 39.29B
13.96x22.66x27.37x3.6% 16.46B
27.23x10.84x14.91x4.59% 16.23B
8.29x11.86x14.53x6.02% 14.77B
18.27x16.28x23.8x5.27% 14.2B
29.36x11.19x16.38x4.15% 13.7B
Average 23.72x 14.37x 18.38x 4.47% 36.34B
Weighted average by Cap. 29.33x 15.87x 19.56x 3.95%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Highwoods Properties, Inc.

Historical PBR trend

Valuation ratios - PBR - Highwoods Properties, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Highwoods Properties, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Highwoods Properties, Inc.


Year-on-year evolution of the Yield

Valuation ratios - Yield - Highwoods Properties, Inc.
  1. Stock Market
  2. Stocks
  3. HIW Stock
  4. Valuation Highwoods Properties, Inc.