Valuation BXP, Inc. Mexican S.E.

Stocks

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

07-15	Jefferies Adjusts Price Target on BXP to $75 From $66, Maintains Buy Rating	MT
07-08	Ladenburg Thalmann Adjusts BXP Price Target to $80 From $70	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	11,139	-	-
Change	-	-41.12%	3.96%	6.76%	-9.05%	4.17%	-	-
Enterprise Value (EV) ¹	30,436	24,097	25,256	26,642	25,746	26,348	26,516	26,793
Change	-	-20.83%	4.81%	5.49%	-3.37%	2.34%	0.64%	1.04%
P/E	36.3x	12.5x	58x	826x	38.8x	37.5x	39.9x	37x
PBR	3.08x	1.73x	1.87x	2.17x	2.32x	2.38x	2.6x	2.66x
PEG	-	0.2x	-0.7x	-8.9x	0x	5.39x	-6.85x	4.72x
Capitalization / Revenue	6.23x	3.41x	3.36x	3.45x	3.07x	3.16x	3.07x	3.02x
EV / Revenue	10.5x	7.75x	7.72x	7.82x	7.39x	7.48x	7.3x	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	25.6x	24.5x	23.9x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	3.92	-	3.92	3.92	3.36	2.803	2.855	2.901
Rate of return	3.4%	-	5.59%	5.27%	4.98%	4.01%	4.09%	4.15%
EPS ²	3.17	5.4	1.21	0.09	1.74	1.861	1.753	1.89
Distribution rate	124%	-	324%	4,356%	193%	151%	163%	154%
Net sales ¹	2,889	3,109	3,274	3,408	3,482	3,523	3,631	3,693
EBITDA ¹	1,685	1,808	1,865	1,908	1,924	1,979	2,037	2,075
EBIT ¹	968	1,059	1,034	1,020	1,012	1,030	1,082	1,119
Net income ¹	496.2	848.9	190.2	14.27	276.8	329	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	69.85	69.85	69.85
Nbr of stocks (in thousands)	156,207	156,755	156,940	158,111	158,469	159,477	-	-
Announcement Date	1/25/22	1/31/23	1/30/24	1/28/25	1/27/26	-	-	-

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.($)
NIPPON BUILDING FUND INC.	26.39x	17.04x	27.3x	3.73%	7.24B
JAPAN REAL ESTATE INVESTMENT CORPORATION	23.93x	16.26x	27.2x	4.26%	5.4B
COUSINS PROPERTIES INCORPORATED	341.29x	8.32x	13.01x	4.05%	5.23B
KILROY REALTY CORPORATION	175.47x	8.28x	14.31x	5.4%	4.68B
EMBASSY OFFICE PARKS REIT	38.26x	12.58x	16.41x	6.22%	4.45B
DEXUS	8.16x	10.83x	14.06x	6.41%	4.3B
COPT DEFENSE PROPERTIES	28.17x	8.76x	16.53x	3.4%	4.24B
COLONIAL SFL, SOCIMI, S.A.	8.35x	19.38x	23.42x	5.68%	3.86B
Average	81.25x	12.68x	19.03x	4.89%	4.93B
Weighted average by Cap.	83.29x	12.89x	19.63x	4.77%