Valuation BXP, Inc. London S.E.

Stocks

Market Closed - London S.E. Other stock markets 10:55:04 2024-04-11 EDT			5-day change	1st Jan Change
61.71 ^USD	+0.20%		-6.98%	-8.72%

06-18	BXP Shares Rise After Scotiabank Upgrade	MT
06-18	Evercore ISI Adjusts Price Target on BXP to $62 From $67, Maintains In Line Rating	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	10,318	-	-
Change	-	-41.12%	3.96%	6.76%	-9.05%	-3.51%	-	-
Enterprise Value (EV) ¹	30,436	24,097	25,256	26,642	25,746	25,558	25,700	25,964
Change	-	-20.83%	4.81%	5.49%	-3.37%	-0.73%	0.56%	1.03%
P/E	36.3x	12.5x	58x	826x	38.8x	34x	36.8x	32.4x
PBR	3.08x	1.73x	1.87x	2.17x	2.32x	2.18x	2.43x	2.51x
PEG	-	0.2x	-0.7x	-8.9x	0x	3.66x	-4.9x	2.4x
Capitalization / Revenue	6.23x	3.41x	3.36x	3.45x	3.07x	2.97x	2.89x	2.85x
EV / Revenue	10.5x	7.75x	7.72x	7.82x	7.39x	7.35x	7.2x	7.18x
EV / EBITDA	18.1x	13.3x	13.5x	14x	13.4x	12.9x	12.6x	12.5x
EV / EBIT	31.4x	22.8x	24.4x	26.1x	25.4x	24.3x	23.7x	23.2x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	3.92	-	3.92	3.92	3.36	2.802	2.855	2.901
Rate of return	3.4%	-	5.59%	5.27%	4.98%	4.33%	4.41%	4.48%
EPS ²	3.17	5.4	1.21	0.09	1.74	1.902	1.759	1.997
Distribution rate	124%	-	324%	4,356%	193%	147%	162%	145%
Net sales ¹	2,889	3,109	3,274	3,408	3,482	3,477	3,572	3,618
EBITDA ¹	1,685	1,808	1,865	1,908	1,924	1,982	2,037	2,077
EBIT ¹	968	1,059	1,034	1,020	1,012	1,050	1,085	1,121
Net income ¹	496.2	848.9	190.2	14.27	276.8	326.7	308.3	355.5
Net Debt ¹	12,444	13,504	14,244	14,885	15,052	15,239	15,381	15,646
Reference price ²	115.18	67.58	70.17	74.36	67.48	64.70	64.70	64.70
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.	24.22x	16.07x	25.75x	4.07%	6.69B
JAPAN REAL ESTATE INVESTMENT CORPORATION	22.48x	15.61x	26.12x	4.53%	5.11B
COUSINS PROPERTIES INCORPORATED	314.22x	7.73x	12.13x	4.56%	4.65B
DEXUS	8.41x	11.16x	14.07x	6.34%	4.36B
KILROY REALTY CORPORATION	163.94x	7.9x	13.66x	5.91%	4.28B
EMBASSY OFFICE PARKS REIT	40.62x	13.04x	16.99x	6.03%	4.28B
COLONIAL SFL, SOCIMI, S.A.	9.81x	19.82x	23.71x	5.6%	4B
COPT DEFENSE PROPERTIES	25.12x	8.18x	15.44x	3.81%	3.78B
Average	76.10x	12.44x	18.48x	5.11%	4.65B
Weighted average by Cap.	74.96x	12.70x	19.05x	5.04%