Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
110.90 USD114.21 USD116.86 USD
-49.84%
114.21 USDCurrent price is 49.8% below the base model value.
B
Real EstateREIT - OfficeUnited States
BXP.US · BXP, Inc.
NYQ · US · USD
Latest price57.29 USD
30D-9.88%
Vs. base value+24.3%
Research summary
BXP.US latest organized financial period shows revenue grew +2.19% YoY and net income grew +1,839% YoY. Current price is about 57.29 USD, while the model base case is about 46.09 USD; the current price sits +24.3% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue3B USD
Net income277M USD
Free cash flow1B USD
Operating cash flow1B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:25
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price57.29 USD
Base value46.09 USD
Vs. base+24.3%
Price date2026/04/28
46.09 USD46.09 USD46.09 USD
+24.3%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
12.69 USD11.86 USD14.87 USD
+383%
11.86 USDCurrent price is 383.1% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth-8.5%
Current price implies roughly -8.5% annualized FCF growth.
-8.5%Current price implies roughly -8.5% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
56.56 USD56.56 USD56.56 USD
+1.29%
56.56 USDCurrent price is close to the base model value.
Updated: 2026/04/29 07:25
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 9
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | 3B USD | 277M USD | 1B USD | 1.74 |
| 2024/12/30 | Annual | 3B USD | 14M USD | 1B USD | 0.09 |
| 2023/12/30 | Annual | 3B USD | 190M USD | 1B USD | 1.21 |
| 2022/12/30 | Annual | 3B USD | 849M USD | 1B USD | 5.4 |
| 2021/12/30 | Annual | - | - | - | - |
Ad placement