Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
BXP, Inc.
High uncertainty: The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-49.4% vs price
Base Case (Median)
-20.1% vs price
Bull Case (75th pct.)
14.2% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $59.76 | -1.1% | High (40%) |
| PE Comparable | $28.50 | -52.9% | Medium (25%) |
| Growth Trajectory DCF | $22.77 | -62.3% | Medium (20%) |
| Graham Number | $36.79 | -39.1% | Low (10%) |
| EV/EBITDA | $121.65 | 101.2% | Medium (20%) |
| EV/FCF | $72.12 | 19.3% | Medium (20%) |
Based on 6 out of 7 methods, BXP appears fairly valued at the current price of $60.45. The base case fair value of $48.28 implies 20.1% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.