investorscraft@gmail.com

Intrinsic value of Brixmor Property Group Inc. (BRX)

Previous Close$22.22
Intrinsic Value
Upside potential
Previous Close
$22.22
* Our model cannot be used “out of the box” for the valuation of this stock. You can still do your own valuation by changing the valuation input parameters.
Use floor (the cash flow based valuation has rendered a result, which is lower than an estimated minimum value derived from the company’s balance sheet analysis)

VALUATION INPUT DATA (original, your and others' valuations)

ParameterOrig.Your
Date of valuation (DoV)  
Intrinsic value (IV) at DoV, $/sh  
IV at current val. algorithm, $/sh11.58 

The original valuation is based on fiscal year data as of 2021-12-31 and quarterly data as of 2022-03-31.

Registered users can save their valuation input data

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

NOTE: The bar chart shows historic and forecasted yearly revenue growth rates. Its purpose is to help you in determining what initial revenue rate you want to base your stock valuation on. Please make sure that you are confident in the value you select - for most stocks it is by far the most important parameter in valuation.

Company description

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.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021(a)2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

INCOME STATEMENT

Revenue growth rate, %9.4NaN
Revenue, $1152NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m732NaN
Operating income, $m420NaN
EBITDA, $m739NaN
Interest expense (income), $mNaN
Earnings before tax, $m275NaN
Tax expense, $m6NaN
Net income, $m269NaN

BALANCE SHEET

Cash and short-term investments, $m298NaN
Total assets, $m8377NaN
Adjusted assets (=assets-cash), $m8079NaN
Average production assets, $m32NaN
Working capital, $m58NaN
Total debt, $m5279NaN
Total liabilities, $m5659NaN
Total equity, $m2718NaN
Debt-to-equity ratio1.942NaN
Adjusted equity ratio0.330NaN

CASH FLOW

Net income, $m269NaN
Depreciation, amort., depletion, $m319NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m552NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-330NaN
Free cash flow, $m882NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m58
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount