The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Price target range & 52-week position
Bear$7.53Fair value$33.01Bull$35.59
FairClose
52-week traded range
52W low $51.0252W high $78.93
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
BXP, Inc. closed at $64.70, 96.0% above the consensus fair value of $33.01 drawn from 8 valuation models.
Financial DNA score 28/100 — Weak. P/E of 37.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
$32.61
-49.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
$35.59
-45.0%
√(22.5 × EPS × BVPS)
EPS=1.74, BVPS=32.35 · outside Graham range (P/E 37.2, P/B 2) — asset-light, treat as a rough floor
P/E Fair Value
$34.80
-46.2%
EPS × 20x (sector P/E)
EPS=1.74, Sector P/E=20x
Peter Lynch (PEG)
$7.53
-88.4%
EPS × Growth% (PEG = 1 is fair)
EPS=1.74, g=4.3%
Dividend Discount (DDM)
$12.46
-80.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=0.98, r=10%, g=2%
Book Value (P/B)
$10.95
-83.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=32.35, ROE=5.4%, g=3%, r=10%
Reverse DCF
$64.70
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 15.5% | Historical: -4.3%
Margin of Safety
$25.75
-60.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=34.33, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.