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 | $67.20 | $10.73B | $27.68B | $3.48B | $929.94M | $276.80M | 38.62x | 3.08x | 17.22x |
SL SLG SL GREEN REALTY CORP FY ended Feb 13, 2026 | $55.66 | $3.96B | $10.44B | $1.00B | $119.41M | -$96.91M | -34.57x | 3.95x | 30.12x |
VN VNO VORNADO REALTY TRUST FY ended Dec 31, 2025 | $36.83 | $6.88B | $14.17B | $1.81B | $1.23B | $904.96M | 8.77x | 3.80x | 11.33x |
KR KRC KILROY REALTY CORP FY ended Feb 06, 2026 | $36.15 | $4.20B | $9.27B | $1.11B | $457.57M | $302.64M | 15.58x | 3.78x | 16.10x |
AR ARE ALEXANDRIA REAL ESTATE EQUITIES, INC. FY ended Jan 15, 2026 | $52.57 | $9.16B | $22.96B | $3.03B | -$1.20B | -$1.43B | -6.23x | 3.03x | — |
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 | 19.04x | 4/5 | -$1.34B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 3.53x | 5/5 | $2.67B | $12.04 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 4.43x | 5/5 | -$205.26M | — | 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 | $67.20 | $10.73B | $27.68B | $3.48B | $929.94M | $276.80M | 38.62x | 3.08x | 17.22x |
SL SLG SL GREEN REALTY CORP FY ended Feb 13, 2026 | $55.66 | $3.96B | $10.44B | $1.00B | $119.41M | -$96.91M | -34.57x | 3.95x | 30.12x |
VN VNO VORNADO REALTY TRUST FY ended Dec 31, 2025 | $36.83 | $6.88B | $14.17B | $1.81B | $1.23B | $904.96M | 8.77x | 3.80x | 11.33x |
KR KRC KILROY REALTY CORP FY ended Feb 06, 2026 | $36.15 | $4.20B | $9.27B | $1.11B | $457.57M | $302.64M | 15.58x | 3.78x | 16.10x |
AR ARE ALEXANDRIA REAL ESTATE EQUITIES, INC. FY ended Jan 15, 2026 | $52.57 | $9.16B | $22.96B | $3.03B | -$1.20B | -$1.43B | -6.23x | 3.03x | — |
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 | 19.04x | 4/5 | -$1.34B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 3.53x | 5/5 | $2.67B | $12.04 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 4.43x | 5/5 | -$205.26M | — | Target fundamentals do not produce a usable positive equity value. |
