Valuation BXP, Inc.

Equities

Market Closed - Nyse Other stock markets 00:00:02 22/04/2026 +04			5-day change	1st Jan Change
58.50 ^USD	-0.70%		+6.31%	-13.31%

04-20	The Bernstein Companies Inc. acquired remaining 50% stake in Marriott International Headquarters Office Building at 7750 Wisconsin Ave., Bethesda, Maryland from BXP, Inc. for $83 million.	CI
04-15	Citigroup Adjusts BXP Price Target to $58 From $68, Maintains Neutral Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	17,992	10,593	11,012	11,757	10,693	9,283	-	-
Change	-	-41.12%	3.96%	6.76%	-9.05%	-13.19%	-	-
Enterprise Value (EV) ¹	30,436	24,097	25,256	26,642	25,746	24,532	24,578	25,022
Change	-	-20.83%	4.81%	5.49%	-3.37%	-4.72%	0.19%	1.81%
P/E ratio	36.3x	12.5x	58x	826x	38.8x	34.3x	31.1x	27.5x
PBR	3.08x	1.73x	1.87x	2.17x	2.32x	2.02x	2.2x	2.28x
PEG	-	0.2x	-0.7x	-8.9x	0x	-18.63x	3.1x	2.1x
Capitalization / Revenue	6.23x	3.41x	3.36x	3.45x	3.07x	2.64x	2.57x	2.51x
EV / Revenue	10.5x	7.75x	7.72x	7.82x	7.39x	6.98x	6.8x	6.77x
EV / EBITDA	18.1x	13.3x	13.5x	14x	13.4x	12.5x	12.1x	12.1x
EV / EBIT	31.4x	22.8x	24.4x	26.1x	25.4x	24x	22.8x	22.4x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	3.92	-	3.92	3.92	3.36	2.803	2.848	2.921
Rate of return	3.4%	-	5.59%	5.27%	4.98%	4.79%	4.87%	4.99%
EPS ²	3.17	5.4	1.21	0.09	1.74	1.708	1.879	2.129
Distribution rate	124%	-	324%	4,356%	193%	164%	152%	137%
Net sales ¹	2,889	3,109	3,274	3,408	3,482	3,516	3,615	3,695
EBITDA ¹	1,685	1,808	1,865	1,908	1,924	1,962	2,032	2,069
EBIT ¹	968	1,059	1,034	1,020	1,012	1,021	1,080	1,120
Net income ¹	496.2	848.9	190.2	14.27	276.8	306.9	324	357.3
Net Debt ¹	12,444	13,504	14,244	14,885	15,052	15,249	15,296	15,740
Reference price ²	115.18	67.58	70.17	74.36	67.48	58.50	58.50	58.50
Nbr of stocks (in thousands)	156,207	156,755	156,940	158,111	158,469	158,676	-	-
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.($)
BXP, INC.	34.49x	7x	12.54x	4.76%	9.28B
NIPPON BUILDING FUND INC.	26.99x	17.38x	28.27x	3.64%	7.51B
JAPAN REAL ESTATE INVESTMENT CORPORATION	24.13x	16.1x	26.93x	4.22%	5.42B
DEXUS	9.71x	13.14x	14.4x	5.97%	4.74B
EMBASSY OFFICE PARKS REIT	41.2x	13.16x	17.14x	5.9%	4.38B
COUSINS PROPERTIES INCORPORATED	86.67x	7.29x	11.32x	5.2%	4.09B
COLONIAL SFL, SOCIMI, S.A.	9.81x	18.97x	23.01x	5.98%	4.01B
KILROY REALTY CORPORATION	69.12x	7.54x	13.12x	6.79%	3.71B
COPT DEFENSE PROPERTIES	23.86x	8.07x	15.13x	3.94%	3.63B
SUNTEC REAL ESTATE INVESTMENT TRUST	22.27x	17.32x	23.58x	4.8%	3.51B
Average	34.82x	12.60x	18.54x	5.12%	5.03B
Weighted average by Cap.	33.72x	12.46x	18.75x	4.97%