As of 2025-09-15, the Intrinsic Value of BRT Apartments Corp (BRT) is 2.87 USD. This BRT valuation is based on the model Discounted Cash Flows (EBITDA Exit 10Y). With the current market price of 16.12 USD, the upside of BRT Apartments Corp is -82.20%.
The range of the Intrinsic Value is (7.75) - 21.75 USD
Based on its market price of 16.12 USD and our intrinsic valuation, BRT Apartments Corp (BRT) is overvalued by 82.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (14.78) - 441.23 | (6.15) | -138.2% |
| DCF (Growth 10y) | (12.23) - 582.63 | (0.91) | -105.7% |
| DCF (EBITDA 5y) | (8.85) - 7.49 | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (7.75) - 21.75 | 2.87 | -82.2% |
| Fair Value | -2.43 - -2.43 | -2.43 | -115.09% |
| P/E | (7.28) - (14.97) | (10.82) | -167.1% |
| EV/EBITDA | (12.34) - 7.78 | (4.10) | -125.5% |
| EPV | (10.13) - 18.79 | 4.33 | -73.1% |
| DDM - Stable | (6.04) - (36.91) | (21.47) | -233.2% |
| DDM - Multi | (1.50) - (7.17) | (2.49) | -115.4% |
| Market Cap (mil) | 304.67 |
| Beta | 0.93 |
| Outstanding shares (mil) | 18.90 |
| Enterprise Value (mil) | 763.18 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.41% |
| Cost of Debt | 12.79% |
| WACC | 10.60% |