Boston Properties Inc
SWB:BO9

Watchlist Manager
Boston Properties Inc Logo
Boston Properties Inc
SWB:BO9
Watchlist
Price: 58.64 EUR -0.41% Market Closed
Market Cap: 14.7B EUR

Intrinsic Value

The intrinsic value of one BO9 stock under the Base Case scenario is 82.14 EUR. Compared to the current market price of 58.64 EUR, Boston Properties Inc is Undervalued by 29%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

BO9 Intrinsic Value
82.14 EUR
Undervaluation 29%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Boston Properties Inc

What is Valuation History?
Ask AI Assistant
What other research platforms think about BO9?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is BO9 valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Boston Properties Inc.

Explain Valuation
Compare BO9 to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

Boston Properties’ heavy concentration in high-cost urban office markets is vulnerable to shifting workplace trends, with hybrid and remote work potentially dampening long-term leasing demand and creating downward pressure on occupancy rates.

Exposure to major coastal cities like New York and San Francisco, which have experienced slower economic recoveries, raises the risk of continued rent concessions or elevated vacancy levels if large corporate tenants downsize their footprints.

Ongoing capital-intensive development projects carry the risk of reduced returns if the company cannot secure strong pre-leasing commitments or if construction costs outpace budgeted figures, weighing on margins and free cash flow.

Bull Theses

Boston Properties’ portfolio of Class A properties in supply-constrained urban centers allows the firm to command premium rents, positioning it for above-average long-term growth despite broader office market headwinds.

The company’s differentiated strategy of redeveloping and modernizing key assets appeals to top-tier tenants seeking amenities and sustainability standards, reinforcing Boston Properties’ leadership in prime office real estate.

A disciplined balance sheet, with relatively low leverage compared to peers, provides the financial flexibility to invest in strategic developments, withstand cyclical downturns, and seize attractive acquisition opportunities.

Show More Less
How do you feel about BXP?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Boston Properties Inc

Current Assets 2.7B
Cash & Short-Term Investments 861.1m
Receivables 1.7B
Other Current Assets 137.6m
Non-Current Assets 23.3B
Long-Term Investments 1B
PP&E 21.3B
Other Non-Current Assets 978.2m
Current Liabilities 1.9B
Accounts Payable 484.8m
Accrued Liabilities 499.9m
Short-Term Debt 750m
Other Current Liabilities 123.3m
Non-Current Liabilities 19.1B
Long-Term Debt 16.2B
Other Non-Current Liabilities 2.9B
Efficiency

Free Cash Flow Analysis
Boston Properties Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Boston Properties Inc

Revenue
3.5B USD
Cost of Revenue
-1.4B USD
Gross Profit
2.1B USD
Operating Expenses
-1.1B USD
Operating Income
1B USD
Other Expenses
-1.2B USD
Net Income
-200.4m USD
Fundamental Scores

BO9 Profitability Score
Profitability Due Diligence

Boston Properties Inc's profitability score is 46/100. The higher the profitability score, the more profitable the company is.

Healthy Operating Margin
Exceptional Gross Margin
Strong 3Y Average Operating Margin
Strong 3Y Average Gross Margin
46/100
Profitability
Score

Boston Properties Inc's profitability score is 46/100. The higher the profitability score, the more profitable the company is.

BO9 Solvency Score
Solvency Due Diligence

Boston Properties Inc's solvency score is 21/100. The higher the solvency score, the more solvent the company is.

Short-Term Solvency
Long-Term Solvency
High D/E
Positive Net Debt
21/100
Solvency
Score

Boston Properties Inc's solvency score is 21/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

BO9 Price Targets Summary
Boston Properties Inc

Wall Street analysts forecast BO9 stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for BO9 is 68.4 EUR with a low forecast of 55.99 EUR and a high forecast of 80.6 EUR.

Lowest
Price Target
55.99 EUR
5% Downside
Average
Price Target
68.4 EUR
17% Upside
Highest
Price Target
80.6 EUR
37% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Previous Payment
-
Today
Next Payment
-
Today
Dec 28, 2025
Previous Payment
-
Next Payment
-
Ex-Dividend Date
-
Shareholder Yield

Current shareholder yield for BXP is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

BXP Insider Trading
Buy and sell transactions by insiders

BO9 News

Other Videos
What is the Intrinsic Value of one BO9 stock?

The intrinsic value of one BO9 stock under the Base Case scenario is 82.14 EUR.

Is BO9 stock undervalued or overvalued?

Compared to the current market price of 58.64 EUR, Boston Properties Inc is Undervalued by 29%.

Back to Top