BRX - NYSE

Brixmor Property Group Inc.

Brixmor Property Group Inc.

BRXยทNYSE

$30.19

+0.033%
Real EstateREIT - Retail

Brixmor (NYSE: BRX) is a real estate investment trust (REIT) that owns and operates a high-quality, national portfolio of open-air shopping centers. Its 395 retail centers comprise approximately 69 million square feet of prime retail space in established trade areas. The Company strives to own and operate shopping centers that reflect Brixmor's vision to be the center of the communities we serve and are home to a diverse mix of thriving national, regional and local retailers. Brixmor is a proud real estate partner to approximately 5,000 retailers including The TJX Companies, The Kroger Co., Publix Super Markets, Wal-Mart, Ross Stores and L.A. Fitness.

StatementsValue Model

At a Glance

Live Snapshot
Market Cap$9.26B
EPS1.2600
P/E Ratio20.85
Earnings Date07/27/2026
Brixmor Property Group Inc.

Brixmor Property Group Inc. Fair Value Envelope

BRX ยท NYSE

Our analysis suggests that BRX has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $30.19, this represents a potential HIDDEN relative to our calculated worth for Brixmor Property Group Inc..

HIDDEN
Intrinsic Value
Current Price: $30.19

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$13.3B
+ Cash & Equivalents$361.5M
Firm Value$13.7B
- Debt$5.9B
Equity Value$7.8B
/ Shares Outstanding306,100,010B
DCF Value$25
OVERVALUED BY 16%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$680.5M
$710.3M
$741.4M
$773.8M
$807.6M
$843.0M
$879.8M
$918.3M
$958.5M
$1.0B
Maintenance CapEx
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
Owner Earnings
$680.5M
$710.3M
$741.4M
$773.8M
$807.6M
$843.0M
$879.8M
$918.3M
$958.5M
$1.0B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$630.1M
$609.0M
$588.5M
$568.8M
$549.7M
$531.2M
$513.4M
$496.1M
$479.5M
$463.4M
Terminal Value represents 59.2% of Enterprise Value

Related Guides

Blog Categories

Continue your BRX research with focused valuation guides.

DCF Modeling

Improve assumptions for intrinsic value accuracy.

Forecasting

Calibrate growth paths and terminal value behavior.

WACC

Refine discount-rate logic for valuation quality.

Cost of Capital

Match risk profile to expected return assumptions.

Research Paths

Pick your next lens
1

Snapshot

Start with context, operating signals, and key market metrics.

2

Value Model

Stress test fair value across bear, base, and bull assumptions.

3

Statements

Validate revenue quality, margins, and balance sheet durability.

4

Earnings Call

Read management commentary and compare it with reported outcomes.

5

Dividends

Check payout sustainability and long-term distribution behavior.

6

Analyst Expectations

Review consensus spread and where estimate risk is concentrated.