Valuation BXP, Inc.

Stocks

Market Closed - NYSE 16:00:02 2026-10-15 EDT			5-day change	1st Jan Change
59.69 ^USD	+3.45%		+0.62%	-11.54%

10-14	BXP Closes Sale of 10.6% Stake in 343 Madison Ave. Development to AVRS Partners	MT
10-12	Piper Sandler Adjusts Price Target on BXP to $72 From $88	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	9,530	-	-
Change	-	-41.12%	3.96%	6.76%	-9.05%	-10.88%	-	-
Enterprise Value (EV) ¹	30,436	24,097	25,256	26,642	25,746	24,796	24,885	25,099
Change	-	-20.83%	4.81%	5.49%	-3.37%	-3.69%	0.36%	0.86%
P/E	36.3x	12.5x	58x	826x	38.8x	28.6x	32.8x	30.5x
PBR	3.08x	1.73x	1.87x	2.17x	2.32x	1.99x	2.1x	2.11x
PEG	-	0.2x	-0.7x	-8.9x	0x	1.4x	-2.6x	4.04x
Capitalization / Revenue	6.23x	3.41x	3.36x	3.45x	3.07x	2.69x	2.6x	2.54x
EV / Revenue	10.5x	7.75x	7.72x	7.82x	7.39x	7.01x	6.8x	6.69x
EV / EBITDA	18.1x	13.3x	13.5x	14x	13.4x	12.3x	12.1x	11.8x
EV / EBIT	31.4x	22.8x	24.4x	26.1x	25.4x	23.9x	22.8x	22x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	3.92	-	3.92	3.92	3.36	2.8	2.922	2.999
Rate of return	3.4%	-	5.59%	5.27%	4.98%	4.69%	4.89%	5.02%
EPS ²	3.17	5.4	1.21	0.09	1.74	2.085	1.822	1.96
Distribution rate	124%	-	324%	4,356%	193%	134%	160%	153%
Net sales ¹	2,889	3,109	3,274	3,408	3,482	3,538	3,659	3,749
EBITDA ¹	1,685	1,808	1,865	1,908	1,924	2,011	2,055	2,122
EBIT ¹	968	1,059	1,034	1,020	1,012	1,039	1,092	1,140
Net income ¹	496.2	848.9	190.2	14.27	276.8	343.6	314.6	354.5
Net Debt ¹	12,444	13,504	14,244	14,885	15,052	15,266	15,354	15,569
Reference price ²	115.18	67.58	70.17	74.36	67.48	59.69	59.69	59.69
Nbr of stocks (in thousands)	156,207	156,755	156,940	158,111	158,469	159,662	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
BXP, INC.	28.62x	7.01x	12.33x	4.69%	9.53B
PROLOGIS, INC.	33.76x	18.29x	24.03x	3.37%	121B
SIMON PROPERTY GROUP, INC.	30.97x	13.98x	17.69x	4.43%	65.81B
REALTY INCOME CORPORATION	36.76x	14.71x	15.18x	5.87%	52.4B
GOODMAN GROUP	18.07x	15.3x	17.4x	1.14%	37.31B
SEGRO PLC	16.22x	25.16x	27.55x	3.54%	16.56B
KIMCO REALTY CORPORATION	26.49x	10.61x	14.62x	4.74%	15.21B
UNIBAIL-RODAMCO-WESTFIELD SE	8.26x	11.77x	14.4x	6.15%	14.51B
CAPITALAND INTEGRATED COMMERCIAL TRUST	17.73x	15.95x	23.19x	5.42%	13.77B
REGENCY CENTERS CORPORATION	29.35x	11.22x	16.38x	4.16%	13.35B
Average	24.62x	14.40x	18.28x	4.35%	35.91B
Weighted average by Cap.	29.00x	15.74x	19.64x	4.02%