BRG
Bluerock Residential Growth REIT Inc
Price:  
26.60 
USD
Volume:  
5,060,160.00
United States | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BRG Intrinsic Value

15.00 %
Upside

What is the intrinsic value of BRG?

As of 2025-08-29, the Intrinsic Value of Bluerock Residential Growth REIT Inc (BRG) is 30.60 USD. This BRG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 26.60 USD, the upside of Bluerock Residential Growth REIT Inc is 15.00%.

The range of the Intrinsic Value is 12.70 - 69.34 USD

Is BRG undervalued or overvalued?

Based on its market price of 26.60 USD and our intrinsic valuation, Bluerock Residential Growth REIT Inc (BRG) is undervalued by 15.00%.

26.60 USD
Stock Price
30.60 USD
Intrinsic Value
Intrinsic Value Details

BRG Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 12.70 - 69.34 30.60 15.0%
DCF (Growth 10y) 23.88 - 91.63 45.37 70.5%
DCF (EBITDA 5y) 30.39 - 71.64 49.87 87.5%
DCF (EBITDA 10y) 38.71 - 92.06 62.51 135.0%
Fair Value 37.26 - 37.26 37.26 40.07%
P/E 38.06 - 105.11 71.62 169.2%
EV/EBITDA 21.71 - 53.05 33.99 27.8%
EPV 13.40 - 50.02 31.71 19.2%
DDM - Stable 10.60 - 20.88 15.74 -40.8%
DDM - Multi 34.93 - 48.58 40.35 51.7%

BRG Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 813.28
Beta 0.83
Outstanding shares (mil) 30.57
Enterprise Value (mil) 2,010.84
Market risk premium 4.60%
Cost of Equity 8.63%
Cost of Debt 6.55%
WACC 6.23%