Valuation BXP, Inc. Sao Paulo

Stocks

Market Closed - Sao Paulo 03:50:55 2026-09-29 pm EDT			5-day change	1st Jan Change
31.31 ^BRL	-8.57%		-4.25%	-18.08%

Sep. 23	Jemal Equities, LLC acquired 254,000-square-foot office at 1330 Connecticut Ave. from BXP, Inc. for estimated $92.3 million.	CI
Sep. 21	Evercore ISI Adjusts Price Target on BXP to $67 From $71, Keeps 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	9,968	-	-
Change	-	-41.12%	3.96%	6.76%	-9.05%	-6.79%	-	-
Enterprise Value (EV) ¹	30,436	24,097	25,256	26,642	25,746	25,224	25,424	25,666
Change	-	-20.83%	4.81%	5.49%	-3.37%	-2.03%	0.79%	0.95%
P/E	36.3x	12.5x	58x	826x	38.8x	29.2x	32.3x	30.3x
PBR	3.08x	1.73x	1.87x	2.17x	2.32x	2.03x	2.25x	2.31x
PEG	-	0.2x	-0.7x	-8.9x	0x	1.3x	-3.3x	4.44x
Capitalization / Revenue	6.23x	3.41x	3.36x	3.45x	3.07x	2.81x	2.75x	2.73x
EV / Revenue	10.5x	7.75x	7.72x	7.82x	7.39x	7.1x	7.01x	7.02x
EV / EBITDA	18.1x	13.3x	13.5x	14x	13.4x	12.5x	12.3x	12.1x
EV / EBIT	31.4x	22.8x	24.4x	26.1x	25.4x	23.8x	23.2x	22.5x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	3.92	-	3.92	3.92	3.36	2.802	2.922	3.007
Rate of return	3.4%	-	5.59%	5.27%	4.98%	4.54%	4.73%	4.87%
EPS ²	3.17	5.4	1.21	0.09	1.74	2.117	1.91	2.04
Distribution rate	124%	-	324%	4,356%	193%	132%	153%	147%
Net sales ¹	2,889	3,109	3,274	3,408	3,482	3,553	3,629	3,657
EBITDA ¹	1,685	1,808	1,865	1,908	1,924	2,014	2,059	2,120
EBIT ¹	968	1,059	1,034	1,020	1,012	1,059	1,094	1,139
Net income ¹	496.2	848.9	190.2	14.27	276.8	347.1	318.5	354.5
Net Debt ¹	12,444	13,504	14,244	14,885	15,052	15,256	15,456	15,699
Reference price ²	115.18	67.58	70.17	74.36	67.48	61.71	61.71	61.71
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BXP, INC.	29.49x	7.1x	12.52x	4.49%	9.97B
NIPPON BUILDING FUND INC.	23.47x	15.83x	25.66x	4.2%	6.66B
JAPAN REAL ESTATE INVESTMENT CORPORATION	22.5x	15.62x	26.13x	4.53%	5.24B
COUSINS PROPERTIES INCORPORATED	156.91x	7.71x	12.05x	4.59%	4.62B
EMBASSY OFFICE PARKS REIT	37.87x	12.19x	15.91x	6.36%	4.32B
DEXUS	9.17x	13x	14x	6.74%	4.11B
KILROY REALTY CORPORATION	139.1x	7.54x	13.1x	6.47%	3.95B
COPT DEFENSE PROPERTIES	23.36x	8.2x	15.02x	3.79%	3.81B
Average	55.23x	10.90x	16.80x	5.14%	5.33B
Weighted average by Cap.	49.96x	10.80x	16.96x	4.99%