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 |
VN VNO VORNADO REALTY TRUST FY ended Dec 31, 2025 | $38.20 | $7.13B | $14.43B | $1.81B | $1.23B | $904.96M | 9.10x | 3.94x | 11.54x |
KR KRC KILROY REALTY CORP FY ended Feb 06, 2026 | $36.21 | $4.21B | $9.28B | $1.11B | $457.57M | $302.64M | 15.61x | 3.78x | 16.11x |
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 EVExcluded | Enterprise Multiple | 15.26x | 3/3 | -$9.66B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 3.63x | 3/3 | $3.02B | $55.68 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 21.51x | 3/3 | -$12.74B | — | Target fundamentals do not produce a usable positive equity value. |
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 |
VN VNO VORNADO REALTY TRUST FY ended Dec 31, 2025 | $38.20 | $7.13B | $14.43B | $1.81B | $1.23B | $904.96M | 9.10x | 3.94x | 11.54x |
KR KRC KILROY REALTY CORP FY ended Feb 06, 2026 | $36.21 | $4.21B | $9.28B | $1.11B | $457.57M | $302.64M | 15.61x | 3.78x | 16.11x |
Open the peer-average inputs behind the weighted result.
| Method | Type | Avg. Multiple | Coverage | Implied Equity Value | Fair Value / Share | Status |
|---|---|---|---|---|---|---|
EV / EBITDA EVExcluded | Enterprise Multiple | 15.26x | 3/3 | -$9.66B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 3.63x | 3/3 | $3.02B | $55.68 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 21.51x | 3/3 | -$12.74B | — | Target fundamentals do not produce a usable positive equity value. |
