BRX
Brixmor Property Group Inc
Price:  
26.01 
USD
Volume:  
1,014,773.00
United States | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BRX Intrinsic Value

21.90 %
Upside

What is the intrinsic value of BRX?

As of 2025-07-06, the Intrinsic Value of Brixmor Property Group Inc (BRX) is 31.70 USD. This BRX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 26.01 USD, the upside of Brixmor Property Group Inc is 21.90%.

The range of the Intrinsic Value is 11.89 - 185.30 USD

Is BRX undervalued or overvalued?

Based on its market price of 26.01 USD and our intrinsic valuation, Brixmor Property Group Inc (BRX) is undervalued by 21.90%.

26.01 USD
Stock Price
31.70 USD
Intrinsic Value
Intrinsic Value Details

BRX Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 11.89 - 185.30 31.70 21.9%
DCF (Growth 10y) 14.03 - 182.88 33.48 28.7%
DCF (EBITDA 5y) 37.93 - 47.10 42.44 63.2%
DCF (EBITDA 10y) 36.12 - 51.35 43.29 66.4%
Fair Value 25.52 - 25.52 25.52 -1.90%
P/E 20.98 - 32.63 26.93 3.5%
EV/EBITDA 23.91 - 35.62 26.19 0.7%
EPV 0.43 - 8.25 4.34 -83.3%
DDM - Stable 14.43 - 47.67 31.05 19.4%
DDM - Multi 13.42 - 31.59 18.52 -28.8%

BRX Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 7,960.62
Beta 0.73
Outstanding shares (mil) 306.06
Enterprise Value (mil) 12,958.20
Market risk premium 4.60%
Cost of Equity 8.50%
Cost of Debt 6.55%
WACC 7.02%