BXP, Inc. (BXP)
REIT - Office · Real Estate · $10.3B
Intrinsic Value (Consensus)
$29.11
Current Price
$64.72
Margin of Safety
-55%
55% Above Intrinsic Value
Value: $29
Price: $65
Valuation Model Estimates
Current Price: $64.72
DCF (Discounted Cash Flow)
$312.79
Graham Number
$35.64
Earnings Power Value
$16.89
Relative Value (P/E)
$34.80
Dividend Discount Model
$533.33
Consensus Value
$29.11
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
C
54
Profitability
15/25
Strength
19/25
Valuation
7/25
Growth
13/25
Financial Health Signals
Strong earnings growth (20% YoY)
Solid dividend yield (4.6%)
High free cash flow yield (10.3%) — generating lots of cash relative to price
Key Financials
- EPS (TTM)
- $1.74
- EPS (Forward)
- $2.09
- Book Value
- $32.44
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 5.4%
- Debt/Equity
- 64%
- Revenue Growth
- 2.2%
- Earnings Growth
- 20.0%
- Dividend Yield
- 4.6%
- Beta
- 1.06
Similar Stocks (Real Estate)
ADAMAdamas Trust, Inc.
$75.49+300%
AGNCAGNC Investment Corp...
$59.20+300%
AIVApartment Investment...
$74.48+300%
ACREAres Commercial Real...
$17.41+276%
ACRACRES Commercial Rea...
$62.12+274%
Data last updated: 2026-06-21
Source: Yahoo Finance