BXP, Inc.
BXP stock analysis · Real Estate · Office REITs
As of · fund-implied per-share value
Fund holding value ÷ shares held. Not a live quote; not adjusted for later stock splits.
View SEC fund filing ↗Price × SEC outstanding shares. Shares measured 2026-06-30. Approximate; share and price dates can differ.
View share-count filing ↗DCF value
Generic cash-flow and operating-capital models are not suitable for this sector; specialist bank/insurance or REIT analysis is required.
How this is calculated ↗Reverse DCF
Generic cash-flow and operating-capital models are not suitable for this sector; specialist bank/insurance or REIT analysis is required.
How this is calculated ↗Relative valuation
26 sector peers · median 35.0×
How this is calculated ↗Historical multiples
7 annual observations · snapshot P/E 38.2× · 32.7% versus history
How this is calculated ↗Free cash flow yield
Generic cash-flow and operating-capital models are not suitable for this sector; specialist bank/insurance or REIT analysis is required.
How this is calculated ↗ROIC / quality
Generic cash-flow and operating-capital models are not suitable for this sector; specialist bank/insurance or REIT analysis is required.
How this is calculated ↗Value composite
Requires three valuation yields and at least five covered sector peers.
How this is calculated ↗12–1 price momentum
Split and corporate-action verification is incomplete for these fund observations. Verified adjusted endpoints are required for 12–1 momentum.
How this is calculated ↗Asset growth
Annual basis · read assumptions below
How this is calculated ↗Net payout yield
Requires reported dividends, repurchases and issuance; missing values are not zero.
How this is calculated ↗Accrual quality
Generic cash-flow and operating-capital models are not suitable for this sector; specialist bank/insurance or REIT analysis is required.
How this is calculated ↗Fundamental momentum
Requires two adjacent years of revenue, operating income and cash flow.
How this is calculated ↗Follow the cash
ANNUAL · USDOperating cash flow and reinvestment over time
Annual USD. Negative bars use a compressed lower scale. Hover or inspect the financial history table for exact values.
Make the assumptions yours
How sensitive is the valuation?
| Return / Growth | 3.0% | 5.0% | 7.0% |
|---|---|---|---|
| 8.0% | — | — | — |
| 10.0% | — | — | — |
| 12.0% | — | — | — |
Annual financial history
Open SEC filings ↗| Fiscal year-end | Revenue | Net income | Operating cash flow | Capital expenditure | Assets |
|---|---|---|---|---|---|
| 2025-12-31 | 3.5B | 384M | 1.2B | 216.7M | 26.2B |
| 2024-12-31 | 3.4B | 84.2M | 1.2B | 189.7M | 26.1B |
| 2023-12-31 | 3.3B | 291.4M | 1.3B | 171.4M | 26B |
| 2022-12-31 | 3.1B | 1B | 1.3B | 177M | 24.2B |
| 2021-12-31 | 2.9B | 631.9M | 1.1B | 151M | 22.4B |
| 2020-12-31 | 2.8B | 1B | 1.2B | 160.1M | 22.9B |
| 2019-12-31 | 3B | 652M | 1.2B | 180.6M | 21.3B |
| 2018-12-31 | 2.7B | 712.6M | 1.2B | 189.8M | 20.3B |
USD, abbreviated. Restated annual history; not a point-in-time backtest. Missing values appear as dashes.
Trace the inputs
MODEL ANNUAL PERIOD| Input | Value | SEC tag / source | Filed |
|---|---|---|---|
| revenue | 3.5B | Revenues | 2026-02-27 |
| netIncome | 384M | ProfitLoss Explicit consolidated amount, including the portion attributable to noncontrolling interests. | 2026-02-27 |
| Parent/common earnings proxy | 276.8M | NetIncomeLossAvailableToCommonStockholdersBasic | 2026-02-27 |
| cfo | 1.2B | NetCashProvidedByUsedInOperatingActivities | 2026-02-27 |
| capex | 216.7M | PaymentsForCapitalImprovements | 2026-02-27 |
| operatingIncome | — | Not reported under a supported tag | — |
| assets | 26.2B | Assets | 2026-02-27 |
| equity | 5.1B | StockholdersEquity Parent-attributable fallback: a verified consolidated total is unavailable in the supported tags. Noncontrolling interests have not been assumed to be zero; this may differ in scope from consolidated cash flow or operating income. | 2026-02-27 |
| Parent book equity proxy | 5.1B | StockholdersEquity | 2026-02-27 |
| debt | — | Not reported under a supported tag | — |
| shortDebt | — | Not reported under a supported tag | — |
| cash | 1.5B | CashAndCashEquivalentsAtCarryingValue | 2026-02-27 |
| shares | 158.9M | WeightedAverageNumberOfDilutedSharesOutstanding | 2026-02-27 |
| dividends | 643.1M | PaymentsOfDividends | 2026-02-27 |
| buybacks | — | Not reported under a supported tag | — |
| issuance | — | Not reported under a supported tag | — |