Boston Properties, Inc. (BXP) DCF Valuation

Boston Properties, Inc. (BXP) DCF Valuation
  • ✓ Entièrement Modifiable: Adapté À Vos Besoins Dans Excel Ou Sheets
  • ✓ Conception Professionnelle: Modèles Fiables Et Conformes Aux Normes Du Secteur
  • ✓ Pré-Construits Pour Une Utilisation Rapide Et Efficace
  • ✓ Aucune Expertise N'Est Requise; Facile À Suivre

Boston Properties, Inc. (BXP) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Enhance your investment strategies with the Boston Properties, Inc. (BXP) DCF Calculator! Explore authentic Boston Properties financial data, adjust growth projections and expenses, and instantly observe how these modifications affect the intrinsic value of Boston Properties, Inc. (BXP).


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 2,960.6 2,765.7 2,888.6 3,108.6 3,273.6 3,361.8 3,452.5 3,545.6 3,641.2 3,739.3
Revenue Growth, % 0 -6.58 4.45 7.61 5.31 2.7 2.7 2.7 2.7 2.7
EBITDA 1,747.8 2,136.4 1,688.0 1,769.9 1,865.3 2,075.2 2,131.1 2,188.6 2,247.6 2,308.2
EBITDA, % 59.04 77.25 58.44 56.94 56.98 61.73 61.73 61.73 61.73 61.73
Depreciation 1,914.9 1,860.4 1,919.3 2,051.7 830.8 1,948.3 2,000.9 2,054.8 2,110.2 2,167.1
Depreciation, % 64.68 67.27 66.44 66 25.38 57.95 57.95 57.95 57.95 57.95
EBIT -167.1 276.0 -231.3 -281.8 1,034.5 126.8 130.3 133.8 137.4 141.1
EBIT, % -5.64 9.98 -8.01 -9.06 31.6 3.77 3.77 3.77 3.77 3.77
Total Cash 645.0 1,668.7 452.7 690.3 1,531.5 1,121.4 1,151.6 1,182.7 1,214.6 1,247.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 1,151.6 1,199.9 1,296.9 1,370.8 1,581.8
Account Receivables, % 38.9 43.39 44.9 44.1 48.32
Inventories .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % 0.0000000338 0.0000000362 0.0000000346 0 0 0.0000000209 0.0000000209 0.0000000209 0.0000000209 0.0000000209
Accounts Payable 377.6 336.3 320.8 417.5 458.3 426.6 438.1 449.9 462.1 474.5
Accounts Payable, % 12.75 12.16 11.1 13.43 14 12.69 12.69 12.69 12.69 12.69
Capital Expenditure -432.4 -2.6 -13.6 -398.1 .0 -188.1 -193.2 -198.4 -203.7 -209.2
Capital Expenditure, % -14.6 -0.09223751 -0.4713 -12.81 0 -5.59 -5.59 -5.59 -5.59 -5.59
Tax Rate, % 34.73 34.73 34.73 34.73 34.73 34.73 34.73 34.73 34.73 34.73
EBITAT -15.9 142.5 -30.9 -161.1 675.2 50.0 51.3 52.7 54.1 55.6
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 692.5 1,910.7 1,762.3 1,515.4 1,335.8 1,883.8 1,830.7 1,880.1 1,930.7 1,982.8
WACC, % 4.42 5.52 4.52 5.67 5.88 5.2 5.2 5.2 5.2 5.2
PV UFCF
SUM PV UFCF 8,174.5
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 2,022
Terminal Value 63,166
Present Terminal Value 49,020
Enterprise Value 57,194
Net Debt 15,093
Equity Value 42,101
Diluted Shares Outstanding, MM 157
Equity Value Per Share 267.82

What You Will Get

  • Real BXP Financial Data: Pre-filled with Boston Properties’ historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See Boston Properties’ intrinsic value update instantly based on your changes.
  • Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
  • User-Friendly Design: Simple structure and clear instructions for all experience levels.

Key Features

  • 🔍 Real-Life BXP Financials: Pre-filled historical and projected data for Boston Properties, Inc. (BXP).
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate Boston Properties’ intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize Boston Properties’ valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  • Step 1: Download the prebuilt Excel template featuring Boston Properties, Inc. (BXP) data.
  • Step 2: Review the pre-filled sheets to familiarize yourself with the key metrics.
  • Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly access recalculated results, including Boston Properties, Inc. (BXP)'s intrinsic value.
  • Step 5: Make informed investment decisions or create reports based on the outputs.

Why Choose This Calculator for Boston Properties, Inc. (BXP)?

  • Accuracy: Utilizes real Boston Properties financials to ensure precise data.
  • Flexibility: Allows users to easily test and adjust inputs as needed.
  • Time-Saving: Avoid the complexities of creating a DCF model from the ground up.
  • Professional-Grade: Crafted with the expertise and usability expected at the CFO level.
  • User-Friendly: Simple to navigate, even for those without extensive financial modeling skills.

Who Should Use This Product?

  • Individual Investors: Make informed decisions about buying or selling Boston Properties, Inc. (BXP) stock.
  • Financial Analysts: Streamline valuation processes with ready-to-use financial models for Boston Properties, Inc. (BXP).
  • Consultants: Deliver professional valuation insights regarding Boston Properties, Inc. (BXP) to clients quickly and accurately.
  • Real Estate Developers: Understand how large real estate firms like Boston Properties, Inc. (BXP) are valued to guide your own projects.
  • Finance Students: Learn valuation techniques using real-world data and scenarios related to Boston Properties, Inc. (BXP).

What the Template Contains

  • Comprehensive DCF Model: Editable template featuring detailed valuation calculations for Boston Properties, Inc. (BXP).
  • Real-World Data: Historical and projected financials for Boston Properties, Inc. (BXP) preloaded for in-depth analysis.
  • Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns for enhanced insights into Boston Properties, Inc. (BXP).
  • Key Ratios: Integrated analysis for profitability, efficiency, and leverage specific to Boston Properties, Inc. (BXP).
  • Dashboard with Visual Outputs: Visual representations including charts and tables for clear and actionable results.

No products were found matching.