Discounted Cash Flow
BXP Inc. REIT
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $2.6b | $512.8m | $1.0b | 20.1% | $3.27 |
| 2017 | $2.6b (2.0%) | $462.4m (-9.8%) | $907.4m (-12.5%) | 17.8% (-11.6%) | $2.93 (-10.4%) |
| 2018 | $2.7b (4.4%) | $582.8m (26.0%) | $1.2b (26.8%) | 21.5% (20.7%) | $3.71 (26.6%) |
| 2019 | $3.0b (9.0%) | $521.5m (-10.5%) | $1.2b (2.7%) | 17.6% (-17.9%) | $3.31 (-10.8%) |
| 2020 | $2.8b (-6.6%) | $872.7m (67.3%) | $1.2b (-2.1%) | 31.6% (79.1%) | $5.55 (67.7%) |
| 2021 | $2.9b (4.4%) | $505.2m (-42.1%) | $1.1b (-2.0%) | 17.5% (-44.6%) | $3.17 (-42.9%) |
| 2022 | $3.1b (7.6%) | $848.9m (68.0%) | $1.3b (13.2%) | 27.3% (56.2%) | $5.42 (71.0%) |
| 2023 | $3.3b (5.3%) | $190.2m (-77.6%) | $1.3b (1.5%) | 5.8% (-78.7%) | $1.21 (-77.7%) |
| 2024 | $3.4b (4.1%) | $14.3m (-92.5%) | $1.2b (-5.1%) | 0.4% (-92.8%) | $0.09 (-92.6%) |
| 2025 | $3.5b (2.2%) | $276.8m (1839.5%) | $1.2b (0.9%) | 7.9% (1797.9%) | $1.75 (1844.4%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Values abbreviated: b = billions, m = millions, k = thousands.
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.