As of 2024-12-13, the Intrinsic Value of Brixmor Property Group Inc (BRX) is
31.27 USD. This BRX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 29.03 USD, the upside of Brixmor Property Group Inc is
7.70%.
The range of the Intrinsic Value is 11.11 - 214.94 USD
31.27 USD
Intrinsic Value
BRX Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
a |
DCF (Growth 5y) |
11.11 - 214.94 |
31.27 |
7.7% |
DCF (Growth 10y) |
14.32 - 221.85 |
35.00 |
20.6% |
DCF (EBITDA 5y) |
34.45 - 47.72 |
42.48 |
46.3% |
DCF (EBITDA 10y) |
32.89 - 51.49 |
42.95 |
48.0% |
Fair Value |
16.39 - 16.39 |
16.39 |
-43.55% |
P/E |
18.66 - 41.02 |
30.06 |
3.5% |
EV/EBITDA |
21.15 - 32.16 |
26.92 |
-7.3% |
EPV |
1.09 - 9.24 |
5.16 |
-82.2% |
DDM - Stable |
15.98 - 61.94 |
38.96 |
34.2% |
DDM - Multi |
13.69 - 38.22 |
19.81 |
-31.8% |
BRX Intrinsic Value - Key Valuation Metrics
Market Cap (mil) |
8,768.80 |
Beta |
0.49 |
Outstanding shares (mil) |
302.06 |
Enterprise Value (mil) |
13,656.15 |
Market risk premium |
4.60% |
Cost of Equity |
8.03% |
Cost of Debt |
6.55% |
WACC |
6.89% |