Using the PEG framework with analyst consensus forward EPS growth of 13.6% plus 7.7% dividend yield, BXP, Inc. has a fair value of $23.76 based on NTM EPS (FY2026) of $1.75. The current PEG ratio is 2.23.
PEG < 1 = bargain, 1–1.5 = fair, > 2 = expensive.
PEG tends to undervalue slow growers — consider dividend yield and asset value instead.
| EPS Growth RateForward | 5.9% |
| Dividend Yield | +7.7% |
| Adjusted Growth (clamped 8–25%) | 13.6% |
| Fair P/E | 13.6x |
| NTM EPS (FY2026) | $1.75 |
| Fair Value | $23.76 |
| Period | EPS Est. | Growth | Analysts |
|---|---|---|---|
| FY2025 (actual) | $1.74 | — | — |
| FY2026E | $1.75 | +0.4% | 6 |
| FY2027E | $1.96 | +12.3% | 5 |
| FY2028E | $2.07 | +5.5% | 3 |
3Y Forward EPS CAGR: 5.9%
| Year | Net Income | EPS | YoY |
|---|---|---|---|
| FY2021 | $505.2M | $3.17 | — |
| FY2022 | $848.9M | $5.40 | +70.3% |
| FY2023 | $190.2M | $1.21 | -77.6% |
| FY2024 | $14.3M | $0.09 | -92.6% |
| FY2025 | $276.8M | $1.74 | +1833.3% |
4Y Historical EPS CAGR: -13.9%
The PEG Fair Value uses the Price/Earnings-to-Growth framework. A stock is fairly valued when its P/E ratio equals its earnings growth rate (PEG = 1.0). This model adds dividend yield to the growth rate per the original PEGY formula.
Growth rate priority: analyst consensus forward EPS CAGR (when ≥ 3 analysts cover the stock), falling back to historical EPS CAGR. Using EPS rather than net income avoids distortion from share buybacks. The growth rate is clamped between 8% and 25% — below 8% would undervalue stable earners, while above 25% would overvalue unsustainable spikes.