As of 2025-04-21, the Intrinsic Value of Brixmor Property Group Inc (BRX) is 32.81 USD. This BRX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 25.54 USD, the upside of Brixmor Property Group Inc is 28.50%.
The range of the Intrinsic Value is 12.42 - 201.98 USD
Based on its market price of 25.54 USD and our intrinsic valuation, Brixmor Property Group Inc (BRX) is undervalued by 28.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 12.42 - 201.98 | 32.81 | 28.5% |
| DCF (Growth 10y) | 16.16 - 213.44 | 37.56 | 47.1% |
| DCF (EBITDA 5y) | 35.53 - 48.50 | 43.41 | 70.0% |
| DCF (EBITDA 10y) | 35.83 - 55.10 | 46.26 | 81.1% |
| Fair Value | 26.71 - 26.71 | 26.71 | 4.60% |
| P/E | 20.70 - 34.61 | 26.63 | 4.3% |
| EV/EBITDA | 20.63 - 35.03 | 25.75 | 0.8% |
| EPV | 0.66 - 8.60 | 4.63 | -81.9% |
| DDM - Stable | 15.29 - 50.98 | 33.13 | 29.7% |
| DDM - Multi | 14.09 - 33.65 | 19.55 | -23.5% |
| Market Cap (mil) | 7,816.26 |
| Beta | 0.70 |
| Outstanding shares (mil) | 306.04 |
| Enterprise Value (mil) | 12,778.39 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.44% |
| Cost of Debt | 6.55% |
| WACC | 6.96% |