Stock BXP BOSTON PROPERTIES, INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Boston Properties, Inc.

Equities

BXP

US1011211018

Commercial REITs

Market Closed - Nyse
Other stock markets
 04:00:02 2024-04-26 pm EDT 		5-day change 1st Jan Change
61.51 USD -0.71% Intraday chart for Boston Properties, Inc. +2.18% -12.34%
Apr. 08 BMO Capital Cuts Price Target on Boston Properties to $78 From $80, Maintains Outperform Rating MT
Mar. 27 Barclays Trims Price Target on Boston Properties to $66 From $67, Maintains Equal-Weight Rating MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 21,316 14,714 17,992 10,593 11,012 9,660 - -
Enterprise Value (EV) 1 32,483 26,094 30,436 24,097 25,256 24,816 24,996 25,165
P/E ratio 41.8 x 17.1 x 36.3 x 12.5 x 58 x 28.1 x 29.8 x 27 x
Yield 2.78% 4.15% 3.4% - 5.59% 6.35% 6.47% 6.48%
Capitalization / Revenue 7.2 x 5.32 x 6.23 x 3.41 x 3.36 x 2.93 x 2.83 x 2.77 x
EV / Revenue 11 x 9.43 x 10.5 x 7.75 x 7.72 x 7.54 x 7.33 x 7.21 x
EV / EBITDA 18.8 x 16.4 x 18.1 x 13.3 x 13.5 x 12.8 x 12.4 x 11.9 x
EV / FCF 605,044,056 x - -1,704,038,565 x 62,356,885 x - - - -
FCF Yield 0% - -0% 0% - - - -
Price to Book 3.75 x 2.45 x 3.08 x 1.73 x 1.87 x 1.85 x 2.01 x 2.16 x
Nbr of stocks (in thousands) 154,622 155,660 156,207 156,755 156,940 157,049 - -
Reference price 2 137.9 94.53 115.2 67.58 70.17 61.51 61.51 61.51
Announcement Date 1/28/20 1/26/21 1/25/22 1/31/23 1/30/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 2,961 2,766 2,889 3,109 3,274 3,292 3,411 3,491
EBITDA 1 1,723 1,589 1,685 1,808 1,865 1,946 2,020 2,106
EBIT 1 1,046 905.3 968 1,059 1,034 1,060 1,114 1,173
Operating Margin 35.32% 32.73% 33.51% 34.05% 31.6% 32.2% 32.66% 33.59%
Earnings before Tax (EBT) 1 652 1,019 631.9 1,021 291.4 515.4 518 590.2
Net income 1 511 862.2 496.2 848.9 190.2 372.9 359 375.8
Net margin 17.26% 31.18% 17.18% 27.31% 5.81% 11.33% 10.53% 10.76%
EPS 2 3.300 5.540 3.170 5.400 1.210 2.192 2.063 2.278
Free Cash Flow 53.69 - -17.86 386.4 - - - -
FCF margin 1.81% - -0.62% 12.43% - - - -
FCF Conversion (EBITDA) 3.12% - - 21.37% - - - -
FCF Conversion (Net income) 10.51% - - 45.52% - - - -
Dividend per Share 2 3.830 3.920 3.920 - 3.920 3.903 3.978 3.989
Announcement Date 1/28/20 1/26/21 1/25/22 1/31/23 1/30/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales 1 730.1 731.1 754.3 773.9 790.5 789.8 803.2 817.2 824.3 828.9 815.1 821.9 832.1 834.6 833.5
EBITDA 1 428.4 430.2 432 455.2 462.2 458.9 443.3 468.9 479 474 479.8 490.8 497.3 497.8 484.6
EBIT 1 249 252.7 254.3 272.1 271.5 260.6 234.5 266.3 271.6 261.9 256.8 265.7 279.6 271.8 256.1
Operating Margin 34.1% 34.57% 33.72% 35.16% 34.35% 32.99% 29.2% 32.59% 32.95% 31.6% 31.5% 32.33% 33.6% 32.57% 30.72%
Earnings before Tax (EBT) - - - 267.2 - - - - - 153.2 - - - - -
Net income 1 108.3 184.5 143 223 361 121.8 77.89 104.3 -111.8 119.9 83.37 91.26 94.54 94.64 69.87
Net margin 14.83% 25.24% 18.96% 28.81% 45.66% 15.42% 9.7% 12.76% -13.57% 14.47% 10.23% 11.1% 11.36% 11.34% 8.38%
EPS 2 0.6900 1.180 0.9100 1.420 2.290 0.7800 0.5000 0.6600 -0.7100 0.7600 0.5078 0.5304 0.5465 0.5551 0.3648
Dividend per Share 2 0.9800 0.9800 0.9800 0.9800 0.9800 - 0.9800 0.9800 0.9800 0.9800 0.9800 0.9800 0.9857 0.9857 1.012
Announcement Date 10/26/21 1/25/22 5/2/22 7/26/22 10/25/22 1/31/23 4/25/23 8/1/23 11/1/23 1/30/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 11,167 11,379 12,444 13,504 14,244 15,156 15,336 15,505
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 6.48 x 7.161 x 7.383 x 7.468 x 7.637 x 7.788 x 7.592 x 7.361 x
Free Cash Flow 53.7 - -17.9 386 - - - -
ROE (net income / shareholders' equity) 8.84% 7.37% 6.89% 14.2% 3.17% 6.95% 5.15% 6.02%
ROA (Net income/ Total Assets) 2.46% 3.91% 1.8% 3.65% 0.76% 1.78% 1.15% 1.35%
Assets 1 20,770 22,072 27,530 23,286 25,118 20,914 31,327 27,818
Book Value Per Share 2 36.70 38.50 37.40 39.10 37.40 33.20 30.60 28.50
Cash Flow per Share 2 7.630 7.440 7.250 8.160 8.280 5.950 6.050 6.490
Capex 1 1,127 1,015 1,151 2,216 1,008 765 711 482
Capex / Sales 38.08% 36.7% 39.85% 71.29% 30.8% 23.23% 20.83% 13.81%
Announcement Date 1/28/20 1/26/21 1/25/22 1/31/23 1/30/24 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Boston Properties, Inc.

Trading Rating
Investor Rating
ESG Refinitiv
A-
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
22
Last Close Price
61.51 USD
Average target price
72.47 USD
Spread / Average Target
+17.82%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Office REITs

1st Jan change Capi.
BOSTON PROPERTIES, INC. Stock Boston Properties, Inc.
-12.34% 9.66B
NIPPON BUILDING FUND INC. Stock Nippon Building Fund Inc.
-1.80% 6.48B
DEXUS Stock DEXUS
-8.33% 4.93B
JAPAN REAL ESTATE INVESTMENT CORPORATION Stock Japan Real Estate Investment Corporation
-8.05% 4.85B
EMBASSY OFFICE PARKS REIT Stock Embassy Office Parks REIT
+11.51% 4.11B
KDX REALTY INVESTMENT CORPORATION Stock KDX Realty Investment Corporation
-4.73% 4.02B
KILROY REALTY CORPORATION Stock Kilroy Realty Corporation
-16.82% 3.89B
SL GREEN REALTY CORP. Stock SL Green Realty Corp.
+12.04% 3.28B
INMOBILIARIA COLONIAL SOCIMI, S.A. Stock Inmobiliaria Colonial SOCIMI, S.A.
-15.11% 3.16B
SOCIÉTÉ FONCIÈRE LYONNAISE Stock Société Foncière Lyonnaise
-1.19% 3.03B
Office REITs
  1. Stock Market
  2. Equities
  3. BXP Stock
  4. Financials Boston Properties, Inc.