First Time Loading...

Brandywine Realty Trust
NYSE:BDN

Watchlist Manager
Brandywine Realty Trust Logo
Brandywine Realty Trust
NYSE:BDN
Watchlist
Price: 4.7 USD 2.84% Market Closed
Updated: May 3, 2024

Relative Value

The Relative Value of one BDN stock under the Base Case scenario is 19.65 USD. Compared to the current market price of 4.7 USD, Brandywine Realty Trust is Undervalued by 76%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

BDN Relative Value
Base Case
19.65 USD
Undervaluation 76%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
82
vs Industry
66
Median 3Y
2.2
Median 5Y
2.9
Industry
3.6
Forward
1.5
vs History
vs Industry
28
Median 3Y
18.6
Median 5Y
21.1
Industry
15.9
Forward
-11.8
vs History
82
vs Industry
57
Median 3Y
5.4
Median 5Y
7.3
Industry
10
vs History
49
vs Industry
32
Median 3Y
9.6
Median 5Y
9.6
Industry
12.1
vs History
74
vs Industry
60
Median 3Y
0.7
Median 5Y
0.9
Industry
0.8
vs History
79
vs Industry
50
Median 3Y
6.2
Median 5Y
6.6
Industry
6.7
Forward
5.5
vs History
84
vs Industry
55
Median 3Y
10.1
Median 5Y
10.7
Industry
11.6
vs History
0
vs Industry
30
Median 3Y
12
Median 5Y
12.1
Industry
15.6
Forward
10.7
vs History
vs Industry
22
Median 3Y
32.1
Median 5Y
32.3
Industry
18.6
Forward
29.6
vs History
52
vs Industry
40
Median 3Y
16.6
Median 5Y
16.7
Industry
17.1
vs History
1
vs Industry
3
Median 3Y
67.9
Median 5Y
63.2
Industry
18.9
vs History
68
vs Industry
38
Median 3Y
0.9
Median 5Y
0.9
Industry
0.7

Multiples Across Competitors

BDN Competitors Multiples
Brandywine Realty Trust Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Brandywine Realty Trust
NYSE:BDN
809.7m USD 1.6 -3.9 18.6 -96
US
Alexandria Real Estate Equities Inc
NYSE:ARE
20.3B USD 6.7 110.4 16.1 37.1
US
Boston Properties Inc
NYSE:BXP
9.4B USD 2.9 49.6 12.9 23.3
JP
Nippon Building Fund Inc
TSE:8951
1T JPY 11.1 26.9 27.5 38
FR
Covivio SA
PAR:COV
4.7B EUR 5.5 -3.3 16.8 18
US
Vornado Realty Trust
NYSE:VNO
5.1B USD 2.8 116.4 16.3 41.5
JP
Japan Real Estate Investment Corp
TSE:8952
774B JPY 10.2 23.3 24 32.6
AU
Dexus
ASX:DXS
7.5B AUD 8.7 -5.4 30.6 30.6
JP
Kenedix Office Investment Corp
TSE:8972
652.1B JPY 19.2 47.3 38.6 51.3
US
Kilroy Realty Corp
NYSE:KRC
4B USD 3.6 19 12.3 25.6
US
Cousins Properties Inc
NYSE:CUZ
3.6B USD 4.4 48.4 12.1 33.8

See Also

Discover More