Spreadsheet Data
Audit the saved peer set and the method inputs behind the blended fair value.
Review the saved peer set across price, scale, operating metrics, and raw valuation multiples.
| Peer | Price | Market Cap | Enterprise Value | Revenue | EBITDA |
|---|
| Net Income |
|---|
| P/E |
|---|
| P/S |
|---|
| EV/EBITDA |
|---|
BX BXP BXP, Inc. FY ended Feb 20, 2026 | $69.32 | $11.07B | $28.02B | $3.48B | $929.94M | $276.80M | 39.84x | 3.18x | 17.43x |
AR ARE ALEXANDRIA REAL ESTATE EQUITIES, INC. FY ended Jan 15, 2026 | — | — | — | $3.03B | -$1.20B | -$1.43B | — | — | — |
SL SLG SL GREEN REALTY CORP FY ended Feb 13, 2026 | — | — | — | $1.00B | $119.41M | -$96.91M | — | — | — |
HI HIW HIGHWOODS PROPERTIES, INC. FY ended Jan 30, 2026 | $31.15 | $3.43B | $7.23B | $806.11M | $610.04M | $162.65M | 21.48x | 4.26x | 9.51x |
DE DEI Douglas Emmett Inc FY ended Feb 13, 2026 | $11.76 | $1.97B | $7.44B | $1.00B | $225.74M | $16.27M | 130.67x | 1.96x | 15.65x |
See which peer averages feed the weighted fair value and which methods are excluded.
| Method | Type | Avg. Multiple | Coverage | Implied Equity Value | Fair Value / Share | Status |
|---|---|---|---|---|---|---|
EV / EBITDA EVActive | Enterprise Multiple | 14.37x | 3/5 | $1.51B | $12.97 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 3.13x | 3/5 | $3.49B | $29.99 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 64.00x | 3/5 | $19.37B | $166.56 | Included in the active peer mix. |
Open the saved peer table used to audit the fair value view.
| Peer | Price | Market Cap | Enterprise Value | Revenue | EBITDA | Net Income | P/E | P/S | EV/EBITDA |
|---|---|---|---|---|---|---|---|---|---|
BX BXP BXP, Inc. FY ended Feb 20, 2026 | $69.32 | $11.07B | $28.02B | $3.48B | $929.94M | $276.80M | 39.84x | 3.18x | 17.43x |
AR ARE ALEXANDRIA REAL ESTATE EQUITIES, INC. FY ended Jan 15, 2026 | — | — | — | $3.03B | -$1.20B | -$1.43B | — | — | — |
SL SLG SL GREEN REALTY CORP FY ended Feb 13, 2026 | — | — | — | $1.00B | $119.41M | -$96.91M | — | — | — |
HI HIW HIGHWOODS PROPERTIES, INC. FY ended Jan 30, 2026 | $31.15 | $3.43B | $7.23B | $806.11M | $610.04M | $162.65M | 21.48x | 4.26x | 9.51x |
DE DEI Douglas Emmett Inc FY ended Feb 13, 2026 | $11.76 | $1.97B | $7.44B | $1.00B | $225.74M | $16.27M | 130.67x | 1.96x | 15.65x |
Open the peer-average inputs behind the weighted result.
| Method | Type | Avg. Multiple | Coverage | Implied Equity Value | Fair Value / Share | Status |
|---|---|---|---|---|---|---|
EV / EBITDA EVActive | Enterprise Multiple | 14.37x | 3/5 | $1.51B | $12.97 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 3.13x | 3/5 | $3.49B | $29.99 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 64.00x | 3/5 | $19.37B | $166.56 | Included in the active peer mix. |
