BXP, Inc. (BXP)
Real Estate Investment Trusts · Financial Services · $5.5B
Intrinsic Value (Consensus)
$29.11
Current Price
$34.80
Margin of Safety
-16.4%
16.4% Above Intrinsic Value
Value: $29
Price: $35
Valuation Model Estimates
Current Price: $34.80
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%.
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
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance