BXP · BXP, Inc.
$67.402026-07-21Sector: Real Estate; Industry: REIT - Office; Sub-Industry: Office REITs
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$0
-148.3% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($-32 · $-159) Analysts Range ($61 · $72) 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 |
|---|
| 2024.Q1 | $3.3B | — | 31.7% | 0.0% | $1.0B | $651MM | $1.7B | 10.5% | — | 5.1% | $20.5B | $1.20 | — |
| 2024.Q4 | $3.3B | 0.0% | 31.7% | 0.0% | $1.0B | $373MM | $1.4B | 11.1% | — | 5.1% | $20.4B | $1.20 | — |
| 2025.Q1 | $3.4B | 4.1% | 30.0% | 0.0% | $1.0B | $156MM | $1.2B | 10.8% | — | 5.0% | $20.6B | $0.09 | — |
| 2025.Q4 | $3.4B | 0.0% | 30.0% | 0.0% | $1.0B | $17MM | $1.0B | 10.4% | — | 5.0% | $20.3B | $0.09 | — |
| 2026.Q1 | $3.5B | 2.4% | 35.2% | 0.0% | $1.2B | −$140MM | $1.1B | 10.6% | — | 6.1% | $20.2B | $2.00 | 8.7 |
| italics below = DCF projection · 10yr Rev CAGR: 3.1% |
| 2027.Q1 | $3.5B | +0.7% | 35.2% | 2.0% | $1.2B | −$328MM | $884MM | 10.3% | $801MM | 6.0% | $20.5B | $7.64 | 8.8 |
| 2028.Q1 | $3.6B | +2.5% | 35.3% | 4.0% | $1.2B | −$926MM | $293MM | 10.1% | $241MM | 5.8% | $21.5B | $7.68 | 8.8 |
| 2029.Q1 | $3.7B | +2.7% | 35.3% | 6.0% | $1.2B | −$827MM | $400MM | 10.0% | $299MM | 5.6% | $22.3B | $7.73 | 8.7 |
| 2030.Q1 | $3.8B | +2.9% | 35.3% | 8.0% | $1.2B | −$764MM | $473MM | 9.8% | $322MM | 5.5% | $23.1B | $7.79 | 8.7 |
| 2031.Q1 | $4.0B | +4.1% | 35.4% | 10.0% | $1.3B | −$951MM | $310MM | 9.6% | $193MM | 5.4% | $24.0B | $7.95 | 8.5 |
|
| Term. Yr+ | $4.9B | 4.1% | 35.4% | 20.0% | $1.4B | −$667MM | $732MM | 8.6% | $6.5B | 8.6% | — | — | — |
Active scenario IV: $0 (-148.3% vs market)