Brixmor Property Group Inc. logo BRX - Brixmor Property Group Inc.

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
0
BUY 21
HOLD 9
SELL 0
STRONG
SELL
0
| PRICE TARGET: $35.43 DETAILS
HIGH: $40.00
LOW: $33.00
MEDIAN: $34.00
CONSENSUS: $35.43
UPSIDE: 23.32%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Real Estate Investment Trust 85% confidence

Primary model: P/FFO × Retail REIT Multiple

Valuation Signal Undervalued Strong
Trading 43.6% below fair value
Current Price $28.73
Bear Case $40.73 41.8% upside ($40.73 - $28.73) / $28.73 = 41.8% $2.61 FFO × 16x
Fair Value $50.91 77.2% upside ($50.91 - $28.73) / $28.73 = 77.2% $2.61 FFO × 20x
Bull Case $61.09 112.6% upside ($61.09 - $28.73) / $28.73 = 112.6% $2.61 FFO × 23x

Adjust Assumptions

19.5x
2.61$

Key Value Driver

FFO/share ($2.61) × retail P/FFO multiple

Implied Market Multiple 11.0x

Plain-Language Summary

At $2.61 FFO/share with a 20x retail REIT multiple, the base-case value is $50.91 per share. Dividend yield: 4.3%. DDM cross-check: $44.29.

Analyst Consensus (External Reference)

Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.

Average Target (30 analysts) $35.43
Analyst Range $33.00 – $40.00
Divergence from AlphaVal 44%

Warnings

Standard profit figures are misleading for real estate companies — large non-cash accounting charges make profits look artificially low. Dividend yield and funds from operations are better measures.
Wall Street's average price target is $35.43 (from 30 analysts). Our estimate is 44% above the consensus -- consider that gap carefully.

Key Risks

  • P/E and EV/EBITDA are structurally wrong for REITs — use P/FFO and NAV
  • Interest rate sensitivity: REIT multiples compress when rates rise
  • FFO approximation (NI + D&A) may include gains on property sales — verify