Company Valuation: Highwoods Properties, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 4,654 2,943 2,427 3,242 2,837 3,418 - -
Change - -36.76% -17.55% 33.6% -12.48% 20.44% - -
Enterprise Value (EV) 1 7,420 6,119 5,615 6,513 6,364 6,781 6,799 6,855
Change - -17.53% -8.24% 16% -2.29% 6.55% 0.26% 0.83%
P/E 15x 18.8x 16.5x 32.5x 17.8x 18.1x 43.6x 43.2x
PBR 1.93x 1.22x 1.02x 1.39x 1.19x 1.52x 1.67x 1.85x
PEG - -0.4x -2.46x -1x 0.3x 1x -0.7x 47.23x
Capitalization / Revenue 6.06x 3.55x 2.91x 3.93x 3.52x 3.94x 3.81x 3.71x
EV / Revenue 9.66x 7.38x 6.73x 7.89x 7.9x 7.82x 7.58x 7.45x
EV / EBITDA 15.1x 11.6x 10.7x 12.4x 12.4x 12.3x 11.9x 11.7x
EV / EBIT 32x 30.2x 25.2x 34.6x 30.4x 25.6x 27.4x 25.4x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 1.96 2 2 2 2 2 1.943 1.942
Rate of return 4.4% 7.15% 8.71% 6.54% 7.75% 6.46% 6.27% 6.27%
EPS 2 2.98 1.49 1.39 0.94 1.45 1.716 0.7106 0.7171
Distribution rate 65.8% 134% 144% 213% 138% 117% 273% 271%
Net sales 1 768 828.9 834 825.9 806.1 867.1 897.6 919.9
EBITDA 1 492.4 528.4 526.8 524.1 514 549.1 569.4 584.3
EBIT 1 231.8 202.7 222.9 188.1 209.5 264.6 248.2 269.4
Net income 1 310.8 156.6 146.2 99.76 157.3 176.8 81.59 87.99
Net Debt 1 2,766 3,176 3,188 3,271 3,527 3,364 3,382 3,438
Reference price 2 44.59 27.98 22.96 30.58 25.82 30.98 30.98 30.98
Nbr of stocks (in thousands) 104,383 105,198 105,693 106,020 109,894 110,315 - -
Announcement Date 2/8/22 2/7/23 2/6/24 2/11/25 2/10/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
18.05x7.82x12.35x6.46% 3.42B
34.07x18.19x22.83x3.34% 122B
33.24x14.69x18.87x4.14% 70.46B
37.77x14.9x15.4x5.73% 53.7B
18.5x15.6x17.81x1.12% 38.84B
14x22.71x27.43x3.59% 16.54B
28.53x11.15x15.29x4.42% 16.29B
8.24x11.94x14.63x6.06% 14.69B
18.27x16.28x23.88x5.27% 14.23B
29.92x11.35x16.61x4.07% 13.63B
Average 24.06x 14.46x 18.51x 4.42% 36.34B
Weighted average by Cap. 29.66x 15.96x 19.68x 3.91%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Highwoods Properties, Inc.

Historical PBR trend

Valuation ratios - PBR - Highwoods Properties, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Highwoods Properties, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Highwoods Properties, Inc.


Year-on-year evolution of the Yield

Valuation ratios - Yield - Highwoods Properties, Inc.
  1. Stock Market
  2. Stocks
  3. HIW Stock
  4. Valuation Highwoods Properties, Inc.