Brixmor Property Group Inc. (BRX) DCF Valuation
- ✓ Entièrement Modifiable: Adapté À Vos Besoins Dans Excel Ou Sheets
- ✓ Conception Professionnelle: Modèles Fiables Et Conformes Aux Normes Du Secteur
- ✓ Pré-Construits Pour Une Utilisation Rapide Et Efficace
- ✓ Aucune Expertise N'Est Requise; Facile À Suivre
Brixmor Property Group Inc. (BRX) Bundle
Streamline your analysis and boost precision with our (BRX) DCF Calculator! Equipped with actual Brixmor Property Group Inc. data and customizable assumptions, this tool allows you to forecast, evaluate, and appraise (BRX) like an expert investor.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2019 |
AY2 2020 |
AY3 2021 |
AY4 2022 |
AY5 2023 |
FY1 2024 |
FY2 2025 |
FY3 2026 |
FY4 2027 |
FY5 2028 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1,168.3 | 1,053.3 | 1,152.3 | 1,218.1 | 1,245.0 | 1,268.3 | 1,292.0 | 1,316.2 | 1,340.8 | 1,365.9 |
| Revenue Growth, % | 0 | -9.84 | 9.4 | 5.71 | 2.21 | 1.87 | 1.87 | 1.87 | 1.87 | 1.87 |
| EBITDA | 767.5 | 669.4 | 749.0 | 785.4 | 858.1 | 831.1 | 846.7 | 862.5 | 878.6 | 895.1 |
| EBITDA, % | 65.7 | 63.55 | 65 | 64.48 | 68.92 | 65.53 | 65.53 | 65.53 | 65.53 | 65.53 |
| Depreciation | 730.6 | 714.5 | 730.4 | 773.7 | 362.3 | 726.4 | 740.0 | 753.9 | 768.0 | 782.3 |
| Depreciation, % | 62.54 | 67.84 | 63.39 | 63.52 | 29.1 | 57.28 | 57.28 | 57.28 | 57.28 | 57.28 |
| EBIT | 36.9 | -45.1 | 18.6 | 11.7 | 495.8 | 104.7 | 106.6 | 108.6 | 110.7 | 112.7 |
| EBIT, % | 3.16 | -4.28 | 1.61 | 0.95823 | 39.82 | 8.25 | 8.25 | 8.25 | 8.25 | 8.25 |
| Total Cash | 37.2 | 388.2 | 316.9 | 38.2 | 20.8 | 183.5 | 186.9 | 190.4 | 194.0 | 197.6 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 234.2 | 240.3 | 234.9 | 264.1 | 278.8 | 272.3 | 277.3 | 282.5 | 287.8 | 293.2 |
| Account Receivables, % | 20.05 | 22.82 | 20.38 | 21.69 | 22.39 | 21.47 | 21.47 | 21.47 | 21.47 | 21.47 |
| Inventories | -3.8 | .0 | .0 | .0 | .0 | -.8 | -.8 | -.9 | -.9 | -.9 |
| Inventories, % | -0.32484 | 0.0000000949 | 0.0000000868 | 0.0000000821 | 0 | -0.06496847 | -0.06496847 | -0.06496847 | -0.06496847 | -0.06496847 |
| Accounts Payable | 286.7 | 236.4 | 252.9 | 535.4 | 337.6 | 355.2 | 361.8 | 368.6 | 375.5 | 382.5 |
| Accounts Payable, % | 24.54 | 22.45 | 21.95 | 43.96 | 27.12 | 28 | 28 | 28 | 28 | 28 |
| Capital Expenditure | -395.1 | -284.8 | -308.6 | -330.4 | .0 | -291.1 | -296.5 | -302.1 | -307.7 | -313.5 |
| Capital Expenditure, % | -33.82 | -27.04 | -26.78 | -27.12 | 0 | -22.95 | -22.95 | -22.95 | -22.95 | -22.95 |
| Tax Rate, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EBITAT | 11.8 | 27.5 | 5.2 | 5.3 | 495.8 | 43.0 | 43.8 | 44.6 | 45.5 | 46.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 403.5 | 397.1 | 448.9 | 702.0 | 645.7 | 503.3 | 488.9 | 498.0 | 507.3 | 516.8 |
| WACC, % | 7.91 | 7.38 | 7.84 | 8.14 | 9.03 | 8.06 | 8.06 | 8.06 | 8.06 | 8.06 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 2,002.0 | |||||||||
| Long Term Growth Rate, % | 3.50 | |||||||||
| Free cash flow (T + 1) | 535 | |||||||||
| Terminal Value | 11,732 | |||||||||
| Present Terminal Value | 7,962 | |||||||||
| Enterprise Value | 9,964 | |||||||||
| Net Debt | 4,933 | |||||||||
| Equity Value | 5,032 | |||||||||
| Diluted Shares Outstanding, MM | 302 | |||||||||
| Equity Value Per Share | 16.64 |
What You Will Get
- Real BRX Financial Data: Pre-filled with Brixmor Property Group’s historical and projected data for precise analysis.
- Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
- Automatic Calculations: See Brixmor Property Group’s intrinsic value update instantly based on your changes.
- Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
- User-Friendly Design: Simple structure and clear instructions for all experience levels.
Key Features
- Customizable Investment Metrics: Adjust essential factors such as rental income growth, operating margins, and capital investments.
- Instant DCF Analysis: Automatically computes intrinsic value, net present value, and various financial metrics.
- High-Precision Outputs: Leverages Brixmor's actual financial data for accurate valuation results.
- Streamlined Scenario Testing: Easily evaluate alternative assumptions and analyze different outcomes.
- Efficiency Booster: Avoid the hassle of constructing intricate valuation models from the ground up.
How It Works
- Download the Template: Gain immediate access to the Excel-based BRX DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
- Instant Calculations: The model automatically recalculates Brixmor Property Group's intrinsic value.
- Test Scenarios: Experiment with various assumptions to assess potential changes in valuation.
- Analyze and Decide: Utilize the outcomes to inform your investment or financial analysis.
Why Choose Brixmor Property Group Inc. (BRX)?
- Time Efficiency: Skip the lengthy analysis process – our tools are ready for immediate use.
- Enhanced Precision: Dependable market data and methodologies minimize valuation discrepancies.
- Completely Adaptable: Customize our resources to align with your specific investment strategies and forecasts.
- User-Friendly Insights: Intuitive visualizations and outputs simplify the interpretation of results.
- Preferred by Professionals: Created for industry leaders who prioritize accuracy and functionality.
Who Should Use This Product?
- Real Estate Students: Understand property valuation techniques and apply them using real market data.
- Academics: Integrate advanced real estate models into your teaching or research initiatives.
- Investors: Evaluate your own investment strategies and analyze property valuation outcomes for Brixmor Property Group Inc. (BRX).
- Analysts: Enhance your analysis process with a ready-made, customizable DCF model tailored for real estate.
- Commercial Property Owners: Discover how large real estate firms like Brixmor Property Group Inc. (BRX) assess property values.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled Brixmor Property Group Inc. (BRX) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
- Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
- Key Ratios: Includes profitability, leverage, and efficiency ratios for Brixmor Property Group Inc. (BRX).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.