Company Valuation: Brixmor Property Group Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 7,546 6,799 6,995 8,409 8,026 8,979 - -
Change - -9.9% 2.88% 20.22% -4.56% 11.88% - -
Enterprise Value (EV) 1 12,413 11,813 11,909 13,382 13,186 14,190 14,312 14,350
Change - -4.83% 0.81% 12.36% -1.46% 7.61% 0.86% 0.27%
P/E 28.2x 19.4x 23x 25.1x 21x 25.2x 26.6x 24.4x
PBR 2.78x 2.37x 2.45x 2.85x 2.67x 2.98x 3.17x 3.19x
PEG - 0.6x -1.7x 2.54x 1.7x -3.61x -4.94x 2.73x
Capitalization / Revenue 6.55x 5.58x 5.62x 6.54x 5.85x 6.27x 5.94x 5.62x
EV / Revenue 10.8x 9.7x 9.57x 10.4x 9.61x 9.9x 9.47x 8.99x
EV / EBITDA 16.6x 15x 14.7x 15.7x 14.4x 14.7x 14.1x 13.5x
EV / EBIT 29.4x 26.6x 26.7x 28.5x 26.2x 26.8x 25.8x 24.2x
EV / FCF 50.9x 50.1x 48.9x 49.3x 39.7x 82.5x 69.9x -
FCF Yield 1.96% 2% 2.05% 2.03% 2.52% 1.21% 1.43% -
Dividend per Share 2 0.885 0.98 1.052 1.105 1.17 1.242 1.303 1.387
Rate of return 3.48% 4.32% 4.52% 3.97% 4.46% 4.24% 4.45% 4.74%
EPS 2 0.9 1.17 1.01 1.11 1.25 1.163 1.1 1.198
Distribution rate 98.3% 83.8% 104% 99.5% 93.6% 107% 118% 116%
Net sales 1 1,152 1,218 1,245 1,285 1,372 1,433 1,512 1,596
EBITDA 1 749 789.1 807.9 851.6 918.4 963.8 1,012 1,061
EBIT 1 421.9 444.3 445.6 470.2 503.5 529.6 554.8 593.7
Net income 1 270.2 354.2 305.1 339.3 386.2 355.2 338 385.7
Net Debt 1 4,867 5,014 4,915 4,972 5,160 5,211 5,333 5,371
Reference price 2 25.41 22.67 23.27 27.84 26.22 29.26 29.26 29.26
Nbr of stocks (in thousands) 296,988 299,913 300,596 302,063 306,100 306,872 - -
Announcement Date 2/7/22 2/13/23 2/12/24 2/10/25 2/9/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
25.03x9.9x14.73x4.24% 8.98B
34.72x14.38x18.86x4.25% 68.55B
28.54x11.13x15.19x4.45% 16.18B
30.64x11.52x16.74x3.99% 13.9B
38.5x15.39x18.58x4.4% 9B
21.82x14.05x15.42x5.4% 8.68B
14.45x15.42x16.91x5.4% 8.3B
-127.42x11.53x16.4x2.91% 6.68B
9.96x7.84x10.51x8.87% 6.61B
26.01x9.99x14.86x4.61% 5.23B
Average 10.23x 12.11x 15.82x 4.85% 15.21B
Weighted average by Cap. 23.00x 13.05x 17.10x 4.54%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. BRX Stock
  4. Valuation Brixmor Property Group Inc.