Brandywine Realty Trust
NYSE:BDN
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
P/FCFE
Price to Free Cash Flow to Equity (P/FCFE) ratio compares a company`s market value to the free cash flow available to its shareholders. It`s similar to the P/OCF ratio but more precise, since it accounts for capital expenditures deducted from operating cash flow.
Price to Free Cash Flow to Equity (P/FCFE) ratio compares a company`s market value to the free cash flow available to its shareholders. It`s similar to the P/OCF ratio but more precise, since it accounts for capital expenditures deducted from operating cash flow.
Valuation Scenarios
If P/FCFE returns to its 3-Year Average (8.3), the stock would be worth $1.4 (54% downside from current price).
| Scenario | P/FCFE Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 17.9 | $3.02 |
0%
|
| 3-Year Average | 8.3 | $1.4 |
-54%
|
| 5-Year Average | 8.3 | $1.4 |
-54%
|
| Industry Average | 20.6 | $3.48 |
+15%
|
| Country Average | 21.9 | $3.69 |
+22%
|
Forward P/FCFE
Today’s price vs future free cash flow to equity
Peer Comparison
| Market Cap | P/FCFE | P/E | ||||
|---|---|---|---|---|---|---|
| US |
|
Brandywine Realty Trust
NYSE:BDN
|
524.6m USD | 17.9 | -2.6 | |
| US |
|
Boston Properties Inc
NYSE:BXP
|
9.4B USD | -27.3 | 29.7 | |
| FR |
|
Covivio SA
PAR:COV
|
6.2B EUR | 15.2 | 8.4 | |
| JP |
|
Nippon Building Fund Inc
TSE:8951
|
1.1T JPY | 55.5 | 26.4 | |
| US |
|
COPT Defense Properties
NYSE:CDP
|
6.9B USD | 13.9 | 44.5 | |
| US |
|
Alexandria Real Estate Equities Inc
NYSE:ARE
|
7.1B USD | -13.9 | -4.9 | |
| US |
|
Vornado Realty Trust
NYSE:VNO
|
5.8B USD | -7 | 6.8 | |
| JP |
|
Japan Real Estate Investment Corp
TSE:8952
|
844.5B JPY | 28.3 | 23 | |
| AU |
|
Dexus
ASX:DXS
|
6.7B AUD | 8.8 | 13.1 | |
| SG |
|
Keppel REIT
SGX:K71U
|
4.4B | 0 | 0 | |
| US |
|
Cousins Properties Inc
NYSE:CUZ
|
4.3B USD | -578.2 | 105.9 |
Market Distribution
| Min | 0 |
| 30th Percentile | 13.1 |
| Median | 21.9 |
| 70th Percentile | 36.5 |
| Max | 3 188 432.5 |
Other Multiples
Brandywine Realty Trust
Glance View
Brandywine Realty Trust is a real estate investment trust, which engages in owning, leasing, and managing an urban, town center and suburban office portfolio. The company is headquartered in Philadelphia, Pennsylvania and currently employs 324 full-time employees. The company operates through five segments: Philadelphia Central Business District (Philadelphia CBD); Pennsylvania Suburbs; Austin, Texas; Metropolitan Washington, D.C., and Other. The Philadelphia CBD segment includes properties located in the City of Philadelphia in Pennsylvania. The Pennsylvania Suburbs segment includes properties in Chester, Delaware and Montgomery counties in the Philadelphia suburbs. The Austin, Texas segment includes properties in the City of Austin, Texas. The Metropolitan Washington, D.C. segment includes properties in Northern Virginia, Washington, D.C. and Southern Maryland. The Other segment includes properties in Camden County, New Jersey and New Castle County, Delaware. The firm owns approximately 77 properties.
