Valuation BXP, Inc. Sao Paulo

Stocks

Market Closed - Sao Paulo Other stock markets 09:16:08 2026-06-23 EDT			5-day change	1st Jan Change
32.37 ^BRL	-3.37%		-.--%	-15.31%

06-24	Bxp, Inc. Executes Lease Agreement with Boston Dynamics, Inc. At Reservoir Place	CI
06-18	BXP Shares Rise After Scotiabank Upgrade	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	11,055	-	-
Change	-	-41.12%	3.96%	6.76%	-9.05%	3.38%	-	-
Enterprise Value (EV) ¹	30,436	24,097	25,256	26,642	25,746	26,262	26,411	26,661
Change	-	-20.83%	4.81%	5.49%	-3.37%	2%	0.57%	0.95%
P/E	36.3x	12.5x	58x	826x	38.8x	35.9x	39.5x	35.5x
PBR	3.08x	1.73x	1.87x	2.17x	2.32x	2.38x	2.59x	2.67x
PEG	-	0.2x	-0.7x	-8.9x	0x	3.3x	-4.42x	3.2x
Capitalization / Revenue	6.23x	3.41x	3.36x	3.45x	3.07x	3.17x	3.1x	3.07x
EV / Revenue	10.5x	7.75x	7.72x	7.82x	7.39x	7.54x	7.4x	7.41x
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	25.5x	24.4x	23.8x
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%	4.04%	4.12%	4.19%
EPS ²	3.17	5.4	1.21	0.09	1.74	1.928	1.756	1.95
Distribution rate	124%	-	324%	4,356%	193%	145%	163%	149%
Net sales ¹	2,889	3,109	3,274	3,408	3,482	3,483	3,571	3,600
EBITDA ¹	1,685	1,808	1,865	1,908	1,924	1,977	2,033	2,070
EBIT ¹	968	1,059	1,034	1,020	1,012	1,031	1,083	1,121
Net income ¹	496.2	848.9	190.2	14.27	276.8	329.4	307.6	351.6
Net Debt ¹	12,444	13,504	14,244	14,885	15,052	15,207	15,356	15,606
Reference price ²	115.18	67.58	70.17	74.36	67.48	69.32	69.32	69.32
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.	25.38x	16.61x	27.08x	3.88%	7.01B
JAPAN REAL ESTATE INVESTMENT CORPORATION	23.69x	16.15x	27.02x	4.3%	5.38B
COUSINS PROPERTIES INCORPORATED	311.91x	8.21x	12.84x	4.12%	5.11B
KILROY REALTY CORPORATION	175.11x	8.18x	14.13x	5.53%	4.57B
EMBASSY OFFICE PARKS REIT	42.63x	13.46x	17.54x	5.74%	4.45B
COPT DEFENSE PROPERTIES	28.23x	8.77x	16.55x	3.39%	4.25B
DEXUS	7.89x	10.77x	13.58x	6.76%	4.05B
COLONIAL SFL, SOCIMI, S.A.	9.92x	19.68x	23.77x	5.59%	4.03B
SL GREEN REALTY CORP.	-22.52x	9.4x	24.68x	4.68%	3.8B
Average	66.92x	12.36x	19.69x	4.89%	4.74B
Weighted average by Cap.	70.23x	12.63x	20.13x	4.79%