Brixmor Property Group Inc.
Bear Case (25th pct.)
-40.9% vs price
Base Case (Median)
-35.4% vs price
Bull Case (75th pct.)
1.6% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $17.64 | -40.7% | High (40%) |
| PE Comparable | $20.82 | -30.1% | Medium (25%) |
| Growth Trajectory DCF | $9.74 | -67.3% | Medium (20%) |
| Graham Number | $17.57 | -41.0% | Low (10%) |
| EV/EBITDA | $33.40 | 12.2% | Medium (20%) |
| EV/FCF | $41.20 | 38.4% | Medium (20%) |
Based on 6 out of 8 methods, BRX appears fairly valued at the current price of $29.76. The base case fair value of $19.23 implies 35.4% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.