EN DE

BXP, Inc. (BXP) Fair Value & Analysis

Real Estate · US · Market cap $11.2B · ISIN US1011211018

What is BXP, Inc. really worth?

BI BXP, Inc. logo BXP, Inc. BXP · US
Price$68.23
Fair Value$53.27
Upside−21.9%
Quality51/100

A solid business, but trading 28% above our fair value of $53.27.

Watch BXP, Inc. for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free

Strengths

Solidly profitable · 10.0% net margin

Risks

!Mixed Growth (revenue 5y +4.7 %/yr)
!High debt · generates free cash flow
!Trails peers (5/15)
!Narrow moat 41/100
!The models disagree: range $25.00 to $99.13
!Weak on valuation: 4 out of 100
!Weak on future: 3 out of 100

For context

·4.51% dividend yield
Evidence: High Range $25.00 – $99.13

Fair value as of: Aug 13, 2026

From 16 valuation models · updated 22 days ago

Share price −3.5% over the past month.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

What matters now

  • The model range is unusually wide ($25.00 to $99.13). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • Solid but not exceptional quality (51/100) and above fair value, neither a clear bargain nor a standout compounder.
  • As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.

Price vs Fair Value (5 years)

$105.03 $39.31 Fair Value $53.27 Jun 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range $39.31 – $105.03 · fair‑value band $25.00 – $99.13 · the $68.23 price screens above the $53.27 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

BXP, Inc. (BXP) currently trades at $68.23, while our model-based Fair Value estimate is $53.27, implying the stock looks roughly 28.1% overvalued today. The Quality Score stands at 51/100 (solid quality), in the Real Estate sector. Bull case: the Multiples group reads highest at a median of $62.67 per share, and 5 of the 14 models we run sit above the $68.23 price. Bear case: the Asset-Based group reads lowest at $21.62, and 9 of the 14 models stay below the price. Evidence for this calculation is high.

Over the trailing twelve months, BXP, Inc. generated revenue of $3.2B at a net margin of 10.0%. Revenue grew 0.6% year over year. It earns a return on equity of 5.5%. Net debt stands at $15.9B. Fundamentals as of Aug 13, 2026

Our scenario range runs from $25.00 (bear case) to $99.13 (bull case); at $68.23, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 11% below its 52-week high and 39% above its 52-week low, currently above its 200-day average. For context, the median of 10 Real Estate peers we cover trades at −25% fair-value upside, at −22%, BXP screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small. Every input is real reported data, nothing guessed.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
FCF DCF $14.36 77
Residual Income $25.28 $26.05 $25.79 76
Growth DCF $8.80 75
All 16 models by family
DCF Models
FCF DCF $14.36 77
5Y Revenue Exit $46.46 $115.77 69
5Y EBITDA Exit $55.97 $163.25 $286.59 71
10Y Revenue Exit $22.07 $83.30 64
10Y EBITDA Exit $18.98 $101.90 $210.22 62
Dividend Discount
Gordon GGM $37.03 $76.99 $122.13 66
DDM Multi-Stage $37.03 $57.42 $79.19 66
Multiples
P/S Multiple $22.13 $29.51 $36.88 58
P/B Multiple $22.13 $29.51 $36.88 55
EV/EBIT $110.56 $177.47 $244.38 64
EV/EBITDA $137.85 $213.87 $289.88 66
EV/Revenue $16.82 $62.67 $108.53 49
Asset-Based
NCAV (Graham) $16.14 $21.62 $32.28 54
Growth DCF
Growth DCF $8.80 75
Rev-Margin DCF $45.97 $105.41 69
Economic Profit
Residual Income $25.28 $26.05 $25.79 76

Widest divergence: Multiples ($62.67) versus Asset-Based ($21.62). Highest evidence: FCF DCF (77).

Notify me when BXP reaches fair value

Put BXP on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Free, no payment details. Unsubscribe anytime in one click.

Key figures & financial health

P/E ratio 31.7 as of Jun 19, 2026
P/S ratio 2.52 P/E × margin
EPS (TTM) $1.99 price ÷ EPS = P/E 31.7
Dividend yield 4.5% payout 155%
Net margin 7.9% FY2025
Return on equity 5.5% TTM
More key figures
Profitability
Return on assets (EBIT) 4.8% avg 5y
Operating margin 25.7% TTM
Growth
Revenue (TTM) $3.2B TTM
Revenue growth (YoY) +0.6% 3y avg +3.9%
EPS growth (YoY) +65.5%
Balance sheet & cash flow
Free cash flow $690M FY2025
Net debt $15.9B FY2025 · ≈ 23.0 yrs of FCF

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 51/100

Of which business quality 49 · Market factors (momentum, volatility) 56

Profitability 22
Margins and returns on capital today
Quality Growth 56
Are margins and returns improving?
Cashflow 79
Earnings quality: real cash, not paper profit
Fin. Strength 14
Balance sheet, leverage, solvency risk
Investment 70
Disciplined investing over empire-building
Low Volatility 64
Calm price path (market factor)
Momentum 54
Price trend over the last 3–12 months (market factor)
52W Momentum 49
Distance to the 52-week high (market factor)
Net Issuance 77
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

BXP, Inc. (BXP) is the largest publicly traded developer, owner, and manager of premier workplaces in the United States. Also, concentrated in six dynamic gateway markets - Boston, Los Angeles, New York, San Francisco, Seattle, and Washington, DC. BXP has delivered places that power progress for our clients and communities for more than 55 years.

Full company description

BXP, Inc. (BXP) is the largest publicly traded developer, owner, and manager of premier workplaces in the United States. Also, concentrated in six dynamic gateway markets - Boston, Los Angeles, New York, San Francisco, Seattle, and Washington, DC. BXP has delivered places that power progress for our clients and communities for more than 55 years. BXP is a fully integrated real estate company, organized as a real estate investment trust (REIT). As of March 31, 2026, including properties owned by joint ventures, BXP's portfolio totals 50.4 million square feet and 164 properties, including six properties under construction/redevelopment. BXP's portfolio consists of 143 office properties, 14 retail properties, six residential properties (including three residential properties under construction) and one hotel. BXP is well known for its in-house building management expertise and responsiveness to clients' needs. BXP holds a superior track record of developing premium Central Business District (CBD) office buildings, successful mixed-use complexes, suburban office centers and build-to-suit projects for a diverse array of creditworthy clients. BXP actively works to promote its growth and operations in a sustainable and responsible manner. BXP has earned a fourteenth consecutive GRESB (Green Star) recognition and the highest GRESB 5-star Rating and was named one of the world's most sustainable companies by TIME Magazine. BXP, an S&P 500 company, was founded in 1970 by Mortimer B. Zuckerman and Edward H. Linde and became a public company in 1997. BXP, Inc. was incorporated in 1970 in Delaware and is based in Massachusetts, Boston.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

BXP, Inc. reported revenue of $3.5B in FY2025 versus $2.9B in FY2021, a compound +4.8%/yr. Reported net income was $277M in FY2025, compounding −14.0%/yr from FY2021.

Growth Quality 73/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
$3.5B
Latest YoY
+2.2%
Avg. revenue growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+3.9%
Avg. revenue growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+4.7%
Avg. revenue growth/yr (28Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+9.5%
Value creation/yr (5Y) Earnings growth per share (CAGR 5 years, adjusted) plus dividend yield: value created per share and year.
−12.2% (−16.7 + 4.5)
Revenue +4.8%/yr
FY21 $2.9B
FY22 $3.1B
FY23 $3.3B
FY24 $3.4B
FY25 $3.5B
Net income −14.0%/yr
FY21 $505M
FY22 $849M
FY23 $190M
FY24 $14.3M
FY25 $277M
Character of growth · EPS growth decomposed (2013-2024) −5.9 % p.a.
Revenue per share +3.5 %

of which total revenue +3.8 % · buybacks/dilution −0.3 %

EBIT margin −0.4 %
Tax rate +0.5 %
Residual (interest, one-offs) −9.1 %

Annual growth per factor. These are factors, not summands: multiplied they give the EPS growth rate, added they do not quite. Start and end points are 3-year averages (details on hover).

BXP screens 28% overvalued. Compare with MERLIN Properties SOCIMI, S.A →

Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "BXP, Inc. Fair Value". https://www.fairvalue-calculator.com/stock/BXP

Recent news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

REIT - Office · 69 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 52 · Above median
Fair Value upside −22% · Below median
Return on equity (TTM) 6% · Top 25%
Return on assets 2% · Below median
Net margin (TTM) 10% · Above median
Operating margin (TTM) 26% · Below median
Revenue growth 1% · Above median
Dividend yield (TTM) 4.5% · Below median
Debt / equity 3.08× · Higher than 75% of peers

Valuation Multiples vs REIT - Office median · lower = cheaper

P/E (TTM) 31.7× · Pricier than 75% of peers
P/B 2.18× · Pricier than 75% of peers
P/S (TTM) 3.56× · Cheaper than median
P/FCF 16.3× · Pricier than median
EV/EBITDA 16.1× · Pricier than median
PEG 2.42× · Pricier than median

Strength profile in five axes (Snowflake)

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE4 · sector 24
FUTURE3 · sector 0
PAST22 · sector 11
HEALTH0 · sector 66
DIVIDEND90 · sector 100

Insider activity: 46/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

Similar stocks

10 more REIT - Office stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
MERLIN Properties SOCIMI, S.A MRL €13.51 €5.66 −58%
Vornado Realty Trust VNORP $51.00 $40.45 −21%
Alexandria Real Estate Equities, Inc ARE $51.63 $58.69 +14%
Gecina GFC €67.25 €75.35 +12%
Hudson Pacific Properties, Inc HPP $12.74 $3.81 −70%
Mapletree Pan Asia Commercial Trust N2IU 1.27 SGD 1.14 SGD −10%
Cousins Properties Incorporated CUZ $29.25 $17.46 −40%
EMBASSYRR EMBASSYRR ₹449.01 ₹134.34 −70%
Embassy Office Parks REIT owns, EMBASSY ₹435.90 ₹141.82 −67%
DEXUS DXS A$5.96 A$4.49 −25%

Compare BXP, Inc. with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Real Estate stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Extrinsic Value Calculator (Options) Splits an option premium into intrinsic and extrinsic (time) value. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is BXP, Inc. (BXP) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of $53.27 versus a price of $68.23, about −22% upside (overvalued).
What is the fair value of BXP?
Our model-based fair value for BXP, Inc. is $53.27 (as of Aug 13, 2026), built from audited fundamentals. The current price: $68.23.
What is the quality score of BXP?
BXP, Inc. has a Quality Score of 51/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of BXP, Inc. (BXP)?
BXP, Inc. reported trailing-twelve-month revenue of about $3.2B (latest available figure, as of Aug 13, 2026).
What is the net profit margin of BXP?
The net profit margin of BXP, Inc. is about 10.0%, meaning it keeps roughly 10.0% of revenue as net income. Based on the latest reported figures.
Does BXP, Inc. pay a dividend?
BXP, Inc. currently shows a dividend yield of about 4.51% relative to its recent price (as of Aug 13, 2026).
Free · no account needed

Watch BXP, Inc. in the live analysis

One click puts BXP, Inc. on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.