Fair value (multi-method)
Four independent methods triangulate what BXP is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$6.04
Method range
$6.04 – $69.04
median $43.31
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $6.04 | -90.31% |
| Exit multiple | $69.04 | +10.76% |
| Analyst target | $65.00 | +4.28% |
| Graham number | $21.62 | -65.31% |
- Forward DCF$6.04
- Exit multiple$69.04
- Analyst target$65.00
- Graham number$21.62
Stock price
$62.33
EPS (TTM)
$1.99
5Y EPS CAGR
-20.7%
Fair value @ hist. growth
$6.04
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied EPS growth
13.5%
per year over your projection horizon
Margin of safety -932.3% vs hist-growth DCF
Historical 5Y CAGR
-20.7%
Your model implies
13.5%
Next-year analyst consensus
-1.7%
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 7.9% | 10.3% | 9.6% | 8.8% | 7.9% | 6.9% |
| 8.9% | 12.6% | 11.9% | 11.3% | 10.5% | 9.7% |
| 9.9% | 14.6% | 14.1% | 13.5% | 12.9% | 12.2% |
| 10.9% | 16.6% | 16.1% | 15.6% | 15.0% | 14.5% |
| 11.9% | 18.5% | 18.0% | 17.6% | 17.1% | 16.6% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
Net debt
$15.9B
Total debt − cash
Beta
1.06
Vs market benchmark
Annual diluted EPS
Per-share earnings by fiscal year — last 5 years anchor the CAGR reference above.
Frequently asked questions
BXP (BXP) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation