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: $34.67 DETAILS
HIGH: $40.00
LOW: $33.00
MEDIAN: $34.00
CONSENSUS: $34.67
UPSIDE: 23.29%
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 44.8% below fair value
Current Price $28.12
Bear Case $40.73 44.8% upside ($40.73 - $28.12) / $28.12 = 44.8% $2.61 FFO × 16x
Fair Value $50.91 81.0% upside ($50.91 - $28.12) / $28.12 = 81.0% $2.61 FFO × 20x
Bull Case $61.09 117.3% upside ($61.09 - $28.12) / $28.12 = 117.3% $2.61 FFO × 23x

Adjust Assumptions

19.5x
2.61$

Key Value Driver

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

Implied Market Multiple 10.8x

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: 4.4%. 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) $34.67
Analyst Range $33.00 – $40.00
Divergence from AlphaVal 47%

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.
ℹ Wall Street's average price target is $34.67 (from 30 analysts). Our estimate is 47% 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