Previous Close | $68.83 |
Intrinsic Value | $0.00 |
Upside potential | -100% |
Data is not available at this time.
Boston Properties, Inc. (BXP) is a premier real estate investment trust (REIT) specializing in Class A office properties across key U.S. markets, including Boston, New York, San Francisco, Los Angeles, and Washington, D.C. The company operates in the high-end commercial real estate sector, focusing on owning, developing, and managing office spaces that cater to top-tier tenants, including Fortune 500 companies, financial institutions, and technology firms. BXP’s revenue model is anchored in long-term leases, which provide stable cash flows, supplemented by strategic property acquisitions and developments that enhance portfolio value. The REIT’s market position is strengthened by its focus on prime locations with high barriers to entry, ensuring competitive advantages in tenant retention and rental pricing. BXP’s portfolio is characterized by sustainable, technologically advanced buildings, aligning with growing demand for premium, ESG-compliant workspaces. This positions the company as a leader in the evolving office sector, where quality and location remain critical differentiators.
In FY 2024, BXP reported revenue of $3.41 billion, reflecting its ability to maintain occupancy and rental income despite broader market challenges. Net income stood at $14.3 million, with diluted EPS of $0.09, indicating pressure on profitability, likely due to rising interest expenses and operational costs. Operating cash flow was robust at $1.23 billion, underscoring the REIT’s ability to generate liquidity from core operations, though capital expenditures were negligible, suggesting limited near-term growth investments.
BXP’s earnings power is supported by its high-quality asset base and long-term lease agreements, which provide predictable cash flows. However, diluted EPS of $0.09 highlights margin compression, possibly from elevated financing costs. The company’s capital efficiency is evident in its ability to sustain operating cash flow, but the absence of capital expenditures may signal a cautious approach to expansion amid uncertain market conditions.
BXP maintains a solid liquidity position with $1.25 billion in cash and equivalents, providing flexibility for debt management and potential acquisitions. Total debt of $16.98 billion is substantial, reflecting the capital-intensive nature of the real estate sector, but the company’s access to high-quality assets and stable cash flows supports its credit profile. The balance sheet remains leveraged, necessitating careful monitoring of interest rate exposure.
Growth trends for BXP are tempered by macroeconomic headwinds affecting office demand, though its focus on premium properties mitigates some risks. The company’s dividend policy remains attractive, with a dividend per share of $4.38, signaling confidence in cash flow stability. However, future growth may depend on market recovery and strategic asset repositioning to align with post-pandemic workplace trends.
BXP’s valuation reflects its position as a blue-chip office REIT, with market expectations balancing its high-quality portfolio against sector-wide challenges. The dividend yield and cash flow stability are key investor considerations, though concerns about office utilization and interest rate impacts may weigh on near-term multiples. Long-term value hinges on the company’s ability to adapt to evolving tenant preferences.
BXP’s strategic advantages include its prime asset locations, strong tenant relationships, and focus on sustainability, which enhance its competitive positioning. The outlook remains cautious due to macroeconomic uncertainties, but the company’s disciplined capital allocation and operational expertise position it to navigate market cycles effectively. Success will depend on leveraging its premium portfolio to meet demand for flexible, high-quality office spaces.
10-K filing, company investor relations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |