BXP, INC. (BXP) valuation

Bring your own price

Enter a share price and a discount rate — every multiple, the earning-power value and the reverse-DCF below recompute on the spot from BXP, INC.'s latest SEC EDGAR filings. Change either input and the whole page follows.

Share price (USD)

Discount rate (% per year)

Enter a share price to run the model.

The prefilled 9.1% is a plain CAPM cost of equity at β = 1: the 10-year Treasury yield (4.72%, 2026-08-17, U.S. Treasury 10-yr) plus the U.S. equity risk premium (4.42%, Damodaran 2026-07-01). Build a firmer per-company rate with the cost-of-equity and WACC calculators, then paste it here.

Share price — · awaiting your input

Market Capitalization

Equity value at your price

—

Price-to-Earnings

P/E · Trailing Diluted

—

Earnings Yield

EPS ÷ Price · Trailing

—

Price-to-Free-Cash-Flow

P/FCF · Trailing

—

Free-Cash-Flow Yield

FCF Yield · Trailing

—

Price-to-Sales

P/S · Trailing

—

Price-to-Book

P/B · Latest filing

—

Fundamentals from the filings

Every model input below comes straight from BXP, INC.'s SEC EDGAR XBRL filings — these are the denominators and bridge inputs the calculator pairs with your price and rate.

Trailing twelve months · FY2026 (year ending 2026-06-30)

Revenue: $1.77B
EBIT (GAAP): $475.7M
EBIT margin: 26.9%
Operating cash flow: $602.5M
CapEx: $62.9M
D&A: $464.9M
Free cash flow: $539.6M
Stock-based comp: $41.1M
YoY revenue growth: 102.7%

CapEx bundles PP&E purchases + finance-lease principal payments ($7.1M) — the same total the P/FCF and FCF-Yield cards net against operating cash flow.

Balance sheet · 10-Q · period ending 2026-06-30

Cash & equivalents: $493.9M
Total debt: $12.08B
Stockholders' equity: $5.16B
Preferred stock: $0
Excess cash: $493.9M

Total debt = Financial debt (component sum) ($10.59B) + Commercial paper ($750.0M) + Operating lease liability ($386.5M) + Finance lease liability ($353.4M) .

Share count

Diluted shares (TSM-scaled): 160.0M

Method: point-in-time shares outstanding × 1.0029 (latest filer-disclosed diluted ÷ basic ratio). See the diluted-shares methodology for why this count denominates EPV/share and the reverse-DCF equity bridge.

Earning-Power-Value, reverse-DCF, and EV/EBITDA are hidden for this real-estate investment trust. These frameworks capitalise GAAP operating earnings, but a REIT runs on funds from operations (FFO/AFFO) — GAAP EBIT is depressed by non-cash real-estate depreciation, and EV/EBITDA ignores the mortgage debt that funds the property book. The trailing multiples above (P/E, P/S, P/B, P/FCF) still render, but the right lens for a REIT is P/FFO or P/AFFO and dividend coverage — applied manually, outside this page.