
Boston Properties Inc
NYSE:BXP

Intrinsic Value
The intrinsic value of one
BXP
stock under the Base Case scenario is
92.84
USD.
Compared to the current market price of 68.34 USD,
Boston Properties Inc
is
Undervalued by 26%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Boston Properties Inc
Fundamental Analysis

Boston Properties’ heavy concentration in high-cost urban office markets is vulnerable to shifting workplace trends, with hybrid and remote work potentially dampening long-term leasing demand and creating downward pressure on occupancy rates.
Boston Properties’ portfolio of Class A properties in supply-constrained urban centers allows the firm to command premium rents, positioning it for above-average long-term growth despite broader office market headwinds.

Revenue & Expenses Breakdown
Boston Properties Inc
Balance Sheet Decomposition
Boston Properties Inc
Current Assets | 2.9B |
Cash & Short-Term Investments | 1.3B |
Receivables | 1.6B |
Other Current Assets | 70.8m |
Non-Current Assets | 23.2B |
Long-Term Investments | 1.1B |
PP&E | 21.1B |
Other Non-Current Assets | 987.4m |
Free Cash Flow Analysis
Boston Properties Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Boston Properties Inc
Revenue
|
3.4B
USD
|
Cost of Revenue
|
-1.3B
USD
|
Gross Profit
|
2.1B
USD
|
Operating Expenses
|
-1B
USD
|
Operating Income
|
1B
USD
|
Other Expenses
|
-1B
USD
|
Net Income
|
14.3m
USD
|
BXP Profitability Score
Profitability Due Diligence
Boston Properties Inc's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Score
Boston Properties Inc's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
BXP Solvency Score
Solvency Due Diligence
Boston Properties Inc's solvency score is 23/100. The higher the solvency score, the more solvent the company is.

Score
Boston Properties Inc's solvency score is 23/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
BXP Price Targets Summary
Boston Properties Inc
According to Wall Street analysts, the average 1-year price target for
BXP
is 81.12 USD
with a low forecast of 62.62 USD and a high forecast of 105 USD.
Dividends
Current shareholder yield for BXP is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
BXP
stock under the Base Case scenario is
92.84
USD.
Compared to the current market price of 68.34 USD,
Boston Properties Inc
is
Undervalued by 26%.