Brandywine Realty Trust
NYSE:BDN
Intrinsic Value
Brandywine Realty Trust is a real estate investment trust, which engages in owning, leasing, and managing an urban, town center and suburban office portfolio. [ Read More ]
The intrinsic value of one BDN stock under the Base Case scenario is 9.94 USD. Compared to the current market price of 4.35 USD, Brandywine Realty Trust is Undervalued by 56%.
Valuation Backtest
Brandywine Realty Trust
Run backtest to discover the historical profit from buying and selling BDN stocks based on their intrinsic value.
Analyze the historical link between intrinsic value and market price to make more informed investment decisions.
Fundamental Analysis
Balance Sheet Decomposition
Brandywine Realty Trust
Current Assets | 257m |
Cash & Short-Term Investments | 58.3m |
Receivables | 198.7m |
Non-Current Assets | 3.5B |
Long-Term Investments | 601.2m |
PP&E | 2.7B |
Intangibles | 7.7m |
Other Non-Current Assets | 191.3m |
Current Liabilities | 173.2m |
Accounts Payable | 123.8m |
Accrued Liabilities | 23.4m |
Other Current Liabilities | 26m |
Non-Current Liabilities | 2.2B |
Long-Term Debt | 2.1B |
Other Non-Current Liabilities | 103m |
Earnings Waterfall
Brandywine Realty Trust
Revenue
|
514.7m
USD
|
Cost of Revenue
|
-187.8m
USD
|
Gross Profit
|
326.9m
USD
|
Operating Expenses
|
-225.8m
USD
|
Operating Income
|
101m
USD
|
Other Expenses
|
-298.4m
USD
|
Net Income
|
-197.4m
USD
|
Free Cash Flow Analysis
Brandywine Realty Trust
What is Free Cash Flow?
BDN Profitability Score
Profitability Due Diligence
Brandywine Realty Trust's profitability score is 48/100. The higher the profitability score, the more profitable the company is.
Score
Brandywine Realty Trust's profitability score is 48/100. The higher the profitability score, the more profitable the company is.
BDN Solvency Score
Solvency Due Diligence
Brandywine Realty Trust's solvency score is 23/100. The higher the solvency score, the more solvent the company is.
Score
Brandywine Realty Trust's solvency score is 23/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
BDN Price Targets Summary
Brandywine Realty Trust
According to Wall Street analysts, the average 1-year price target for BDN is 5.14 USD with a low forecast of 3.28 USD and a high forecast of 6.3 USD.
Ownership
BDN Insider Trading
Buy and sell transactions by insiders
Period | Sold | Bought | Net |
---|---|---|---|
3 Months |
|
|
|
6 Months |
|
|
|
9 Months |
|
|
|
12 Months |
|
|
|
Shareholder Return
BDN Price
Brandywine Realty Trust
Average Annual Return | -9.61% |
Standard Deviation of Annual Returns | 34.74% |
Max Drawdown | -73% |
Market Capitalization | 748.6m USD |
Shares Outstanding | 172 240 992 |
Percentage of Shares Shorted | 11.47% |
Company Profile
Country
Industry
Market Cap
Dividend Yield
Description
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.
Contact
IPO
Employees
Officers
The intrinsic value of one BDN stock under the Base Case scenario is 9.94 USD.
Compared to the current market price of 4.35 USD, Brandywine Realty Trust is Undervalued by 56%.