BXP · BXP, Inc.
$51.782026-05-17Sector: Real Estate; Industry: REIT - Office; Sub-Industry: Office REITs
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$0
-148.0% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($-24 · $-59) Analysts Range ($62 · $85) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2021.Q4 | $2.9B | — | 33.7% | 0.0% | $973MM | $295MM | $1.3B | 9.0% | — | 5.3% | $18.3B | $3.18 | — |
| 2022.Q4 | $3.1B | 7.6% | 34.1% | 0.0% | $1.1B | −$104MM | $958MM | 10.0% | — | 5.6% | $19.7B | $5.34 | — |
| 2023.Q4 | $3.3B | 5.3% | 31.7% | 0.0% | $1.0B | $558MM | $1.6B | 10.1% | — | 5.2% | $20.3B | $1.20 | — |
| 2024.Q4 | $3.4B | 4.1% | 30.0% | 0.0% | $1.0B | $373MM | $1.4B | 11.1% | — | 5.0% | $20.4B | $0.09 | — |
| 2025.Q4 | $3.5B | 2.2% | 42.3% | 0.0% | $1.5B | $17MM | $1.5B | 10.4% | — | 7.2% | $20.3B | $1.74 | 5.6 |
| italics below = DCF projection · 10yr Rev CAGR: 3.4% |
| 2026.Q4 | $3.5B | +-0.8% | 42.3% | 2.0% | $1.4B | $0MM | $1.4B | 9.9% | $1.3B | 7.1% | $20.3B | $9.00 | 5.8 |
| 2027.Q4 | $3.6B | +3.0% | 40.5% | 4.0% | $1.4B | −$527MM | $856MM | 9.8% | $709MM | 6.7% | $20.8B | $8.70 | 6.0 |
| 2028.Q4 | $3.7B | +3.1% | 38.7% | 6.0% | $1.3B | −$537MM | $798MM | 9.7% | $603MM | 6.3% | $21.3B | $8.39 | 6.2 |
| 2029.Q4 | $3.8B | +4.3% | 36.9% | 8.0% | $1.3B | −$720MM | $578MM | 9.5% | $399MM | 6.0% | $22.1B | $8.16 | 6.3 |
| 2030.Q4 | $4.0B | +5.7% | 33.3% | 10.0% | $1.2B | −$949MM | $263MM | 9.4% | $166MM | 5.4% | $23.0B | $7.62 | 6.8 |
|
| Term. Yr+ | $5.1B | 4.1% | 33.3% | 20.0% | $1.4B | −$645MM | $708MM | 8.6% | $6.4B | 8.6% | — | — | — |
Active scenario IV: $0 (-148.0% vs market)