Brixmor Property Group Inc. (BRX)
REIT - Retail · Real Estate · $9.5B
Intrinsic Value (Consensus)
$25.81
Current Price
$30.92
Margin of Safety
-16.5%
16.5% Above Intrinsic Value
Value: $26
Price: $31
Valuation Model Estimates
Current Price: $30.92
DCF (Discounted Cash Flow)
$49.49
Graham Number
$16.61
Earnings Power Value
$12.14
Relative Value (P/E)
$25.00
Dividend Discount Model
$102.50
Consensus Value
$25.81
Model Assumptions
Discount Rate
10.3%
Growth Rate
12.6%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
C
53
Profitability
18/25
Strength
16/25
Valuation
9/25
Growth
10/25
Financial Health Signals
Elevated debt — Debt/Equity ratio is 183%
Key Financials
- EPS (TTM)
- $1.25
- EPS (Forward)
- $1.41
- Book Value
- $9.81
- P/E Ratio
- 20.0
- Forward P/E
- 17.8
- PEG Ratio
- —
- ROE
- 12.8%
- Debt/Equity
- 183%
- Revenue Growth
- N/A
- Earnings Growth
- 12.6%
- Dividend Yield
- 1.2%
- Beta
- 0.97
Similar Stocks (Real Estate)
ADAMAdamas Trust, Inc.
$75.49+300%
AGNCAGNC Investment Corp...
$59.20+300%
AIVApartment Investment...
$74.48+300%
ACREAres Commercial Real...
$17.41+276%
ACRACRES Commercial Rea...
$62.12+274%
Data last updated: 2026-06-21
Source: Yahoo Finance