As of 2024-12-12, the Intrinsic Value of Boston Properties Inc (BXP) is
98.91 USD. This BXP valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 79.99 USD, the upside of Boston Properties Inc is
23.70%.
The range of the Intrinsic Value is 20.18 - 614.76 USD
98.91 USD
Intrinsic Value
BXP Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
20.18 - 614.76 |
98.91 |
23.7% |
| DCF (Growth 10y) |
40.83 - 690.03 |
127.47 |
59.4% |
| DCF (EBITDA 5y) |
101.04 - 146.31 |
127.60 |
59.5% |
| DCF (EBITDA 10y) |
106.14 - 180.83 |
144.90 |
81.1% |
| Fair Value |
11.48 - 11.48 |
11.48 |
-85.65% |
| P/E |
51.41 - 108.61 |
79.45 |
-0.7% |
| EV/EBITDA |
49.14 - 83.25 |
68.26 |
-14.7% |
| EPV |
(41.65) - (10.38) |
(26.02) |
-132.5% |
| DDM - Stable |
18.97 - 50.59 |
34.78 |
-56.5% |
| DDM - Multi |
32.53 - 58.67 |
41.09 |
-48.6% |
BXP Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
12,647.22 |
| Beta |
1.02 |
| Outstanding shares (mil) |
158.11 |
| Enterprise Value (mil) |
27,815.22 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.78% |
| Cost of Debt |
6.55% |
| WACC |
6.98% |