BXP - BXP, Inc.
Price:
--
--
|
CONSENSUS:
Buy
DETAILS
|
PRICE TARGET:
$70.80
DETAILS
HIGH:
$86.00
LOW:
$61.00
MEDIAN:
$69.00
CONSENSUS:
$70.80
UPSIDE:
0.71%
AlphaVal
Deterministic, archetype-aware fair value
Real Estate Investment Trust
85% confidence
Primary model: P/FFO × Office REIT Multiple
Adjust Assumptions
13.0x
$
Key Value Driver
FFO/share ($7.42) × office P/FFO multiple
Implied Market Multiple
9.5x
Plain-Language Summary
At $7.42 FFO/share with a 13x office REIT multiple, the base-case value is $83.19 per share. Dividend yield: 4.0%. DDM cross-check: $52.18.
Analyst Consensus (External Reference)
Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.
Average Target (43 analysts)
$70.80
Analyst Range
$61.00 – $86.00
Divergence from AlphaVal
18%
Warnings
Standard profit figures are misleading for real estate companies — large non-cash accounting charges make profits look artificially low. Dividend yield and funds from operations are better measures.
Dividend-based valuation: $52.18 (37% below our primary estimate). Large gaps suggest the dividend may not fully reflect the company's value.
Key Risks
- P/E and EV/EBITDA are structurally wrong for REITs — use P/FFO and NAV
- Interest rate sensitivity: REIT multiples compress when rates rise
- FFO approximation (NI + D&A) may include gains on property sales — verify