Boston Properties Inc. Quarterly Valuation – May 2015 $BXP

220px-Boston-prpts-logoREITs often attract a great deal of investors because of their strong cash flows and dividends, and those investors often overlook other parts of the business, choosing to analyze the company under a different set of criteria than companies in other sectors.  This can create a problem in that it becomes difficult to compare a REIT to an industrial, which is fine if you use the typical top-down approach to stock selection; however, a top-down approach invites speculation in the fact that you are theorizing which sector will perform well going forward.  Benjamin Graham taught that we should avoid speculation as much as possible, which is why it is critical to develop a system for analyzing companies that will allow them to be compared across industries.  This is best done by utilizing a systematic approach to analysis that will provide investors with a sense of how a specific company compares to another investment opportunity.  By using the ModernGraham method one can review a company’s historical accomplishments and determine an intrinsic value that can be compared across industries.  What follows is a specific look at how Boston Properties Inc. (BXP) fares in the ModernGraham valuation model.

Company Profile (obtained from Google Finance): Boston Properties, Inc. is an integrated, self-administered and self-managed real estate investment trust (REIT) and owner and developer of office properties in the United States. The Company’s properties are concentrated in five markets: Boston, New York, Princeton, San Francisco and Washington, DC. The Company conducts all of its business through its subsidiary, Boston Properties Limited Partnership (BPLP). The Company owns or controls undeveloped land parcels of approximately 503.6 acres. The Company owns around 175 properties, including nine properties under construction, which constituted approximately 2.9 million rentable square feet. Its properties consist of approximately 167 office properties, including approximately 128 Class A office and approximately 39 office/technical properties; one hotel; four retail properties, and three residential properties.

Defensive Investor – must pass at least 6 of the following 7 tests: Score = 4/7

  1. Adequate Size of Enterprise – market capitalization of at least $2 billion – PASS
  2. Sufficiently Strong Financial Condition – current ratio greater than 2 - PASS
  3. Earnings Stability – positive earnings per share for at least 10 straight years - PASS
  4. Dividend Record – has paid a dividend for at least 10 straight years - PASS
  5. Earnings Growth – earnings per share has increased by at least 1/3 over the last 10 years using 3 year averages at beginning and end of period - FAIL
  6. Moderate PEmg ratio – PEmg is less than 20 - FAIL
  7. Moderate Price to Assets – PB ratio is less than 2.5 or PB x PEmg is less than 50 - FAIL

Enterprising Investor – must pass at least 4 of the following 5 tests or be suitable for a defensive investor: Score = 4/5

  1. Sufficiently Strong Financial Condition, Part 1 – current ratio greater than 1.5 - PASS
  2. Sufficiently Strong Financial Condition, Part 2 – Debt to Net Current Assets ratio less than 1.1 – FAIL
  3. Earnings Stability – positive earnings per share for at least 5 years - PASS
  4. Dividend Record – currently pays a dividend – PASS
  5. Earnings growth – EPSmg greater than 5 years ago – PASS

Valuation Summary

Key Data:

Recent Price $132.38
MG Value $130.07
MG Opinion Fairly Valued
Value Based on 3% Growth $56.36
Value Based on 0% Growth $33.04
Market Implied Growth Rate 12.78%
Net Current Asset Value (NCAV) -$71.23
PEmg 34.06
Current Ratio 4.65
PB Ratio 3.52

Balance Sheet - March 2015

Current Assets $2,435,000,000
Current Liabilities $524,000,000
Total Debt $10,067,000,000
Total Assets $19,179,000,000
Intangible Assets $0
Total Liabilities $13,397,000,000
Outstanding Shares 153,900,000

Earnings Per Share

2015 (estimate) $5.34
2014 $2.83
2013 $4.86
2012 $1.92
2011 $1.86
2010 $1.14
2009 $1.76
2008 $0.87
2007 $10.94
2006 $7.46
2005 $3.86

Earnings Per Share – ModernGraham

2015 (estimate) $3.89
2014 $2.95
2013 $2.77
2012 $1.66
2011 $2.12
2010 $2.98

Dividend History


Boston Properties Inc. is suitable for the Enterprising Investor but not for the more conservative Defensive Investor.  The Defensive Investor is concerned with the insufficient earnings growth over the last ten years, and the high PEmg and PB ratios.  The Enterprising Investor is only concerned with the high level of debt relative to the net current assets.  As a result, Enterprising Investors following the ModernGraham approach should feel comfortable proceeding with further research into the company.  From a valuation side of things, the company appears to be fairly valued after growing its EPSmg (normalized earnings) from $2.12 in 2011 to an estimated $3.89 for 2015.  This level of growth supports the market’s implied estimate of 12.78% annual earnings growth over the next 7-10 years, leading the ModernGraham valuation model to return an estimate of intrinsic value falling within a margin of safety relative to the current price.

The next part of the analysis is up to individual investors, and requires discussion of the company’s prospects.  What do you think?  What value would you put on Boston Properties Inc. (BXP)?  Where do you see the company going in the future?  Is there a company you like better?  Leave a comment on our Facebook page or mention @ModernGraham on Twitter to discuss.

Disclaimer:  The author did not hold a position in any company mentioned in the article at the time of publication and had no intention of changing that position within the next 72 hours.  Logo taken from wikipedia; this article is not affiliated with the company in any manner.






Leave a Reply

Your email address will not be published. Required fields are marked *

This site uses Akismet to reduce spam. Learn how your comment data is processed.