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 |
|---|
SL SLG SL GREEN REALTY CORP FY ended Feb 13, 2026 | $57.54 | $4.09B | $10.58B | $1.00B | $119.41M | -$96.91M | -35.74x | 4.08x | 30.50x |
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 |
JB JBGS JBG SMITH Properties FY ended Dec 31, 2025 | $12.08 | $714.91M | $3.35B | $498.60M | -$23.13M | -$139.06M | -5.78x | 1.43x | 31.83x |
BD BDN BRANDYWINE REALTY TRUST FY ended Feb 18, 2026 | $3.06 | $531.56M | $3.29B | $484.45M | $148.06M | -$178.25M | -2.97x | 1.10x | 11.52x |
HP HPP Hudson Pacific Properties, Inc. FY ended Feb 18, 2026 | $13.14 | $712.74M | $4.60B | $831.11M | -$378.16M | -$592.30M | -1.03x | 0.86x | — |
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 | 23.06x | 4/5 | $2.11B | $12.32 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 2.13x | 5/5 | $1.64B | $9.56 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -1.14x | 5/5 | -$82.86M | — | Peer averages are not economically meaningful for this method. |
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 |
|---|---|---|---|---|---|---|---|---|---|
SL SLG SL GREEN REALTY CORP FY ended Feb 13, 2026 | $57.54 | $4.09B | $10.58B | $1.00B | $119.41M | -$96.91M | -35.74x | 4.08x | 30.50x |
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 |
JB JBGS JBG SMITH Properties FY ended Dec 31, 2025 | $12.08 | $714.91M | $3.35B | $498.60M | -$23.13M | -$139.06M | -5.78x | 1.43x | 31.83x |
BD BDN BRANDYWINE REALTY TRUST FY ended Feb 18, 2026 | $3.06 | $531.56M | $3.29B | $484.45M | $148.06M | -$178.25M | -2.97x | 1.10x | 11.52x |
HP HPP Hudson Pacific Properties, Inc. FY ended Feb 18, 2026 | $13.14 | $712.74M | $4.60B | $831.11M | -$378.16M | -$592.30M | -1.03x | 0.86x | — |
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 | 23.06x | 4/5 | $2.11B | $12.32 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 2.13x | 5/5 | $1.64B | $9.56 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | -1.14x | 5/5 | -$82.86M | — | Peer averages are not economically meaningful for this method. |
