First Time Loading...

Brandywine Realty Trust
NYSE:BDN

Watchlist Manager
Brandywine Realty Trust Logo
Brandywine Realty Trust
NYSE:BDN
Watchlist
Price: 4.35 USD 2.59% Market Closed
Updated: Apr 20, 2024

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%.

Key Points:
BDN Intrinsic Value
Base Case
9.94 USD
Undervaluation 56%
Intrinsic Value
Price
Base Case Scenario

Valuation Backtest
Brandywine Realty Trust

Backtest Intrinsic Value
Dive into the past to invest in the future

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.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
Brandywine Realty Trust

Provide an overview of the primary business activities
of Brandywine Realty Trust.

What unique competitive advantages
does Brandywine Realty Trust hold over its rivals?

What risks and challenges
does Brandywine Realty Trust face in the near future?

Has there been any significant insider trading activity
in Brandywine Realty Trust recently?

Summarize the latest earnings call
of Brandywine Realty Trust.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Brandywine Realty Trust.

Provide P/S
for Brandywine Realty Trust.

Provide P/E
for Brandywine Realty Trust.

Provide P/OCF
for Brandywine Realty Trust.

Provide P/FCFE
for Brandywine Realty Trust.

Provide P/B
for Brandywine Realty Trust.

Provide EV/S
for Brandywine Realty Trust.

Provide EV/GP
for Brandywine Realty Trust.

Provide EV/EBITDA
for Brandywine Realty Trust.

Provide EV/EBIT
for Brandywine Realty Trust.

Provide EV/OCF
for Brandywine Realty Trust.

Provide EV/FCFF
for Brandywine Realty Trust.

Provide EV/IC
for Brandywine Realty Trust.

Show me price targets
for Brandywine Realty Trust made by professional analysts.

What are the Revenue projections
for Brandywine Realty Trust?

How accurate were the past Revenue estimates
for Brandywine Realty Trust?

What are the Net Income projections
for Brandywine Realty Trust?

How accurate were the past Net Income estimates
for Brandywine Realty Trust?

What are the EPS projections
for Brandywine Realty Trust?

How accurate were the past EPS estimates
for Brandywine Realty Trust?

What are the EBIT projections
for Brandywine Realty Trust?

How accurate were the past EBIT estimates
for Brandywine Realty Trust?

Compare the revenue forecasts
for Brandywine Realty Trust with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Brandywine Realty Trust and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Brandywine Realty Trust against its competitors.

Analyze the profit margins
(gross, operating, and net) of Brandywine Realty Trust compared to its peers.

Compare the P/E ratios
of Brandywine Realty Trust against its peers.

Discuss the investment returns and shareholder value creation
comparing Brandywine Realty Trust with its peers.

Analyze the financial leverage
of Brandywine Realty Trust compared to its main competitors.

Show all profitability ratios
for Brandywine Realty Trust.

Provide ROE
for Brandywine Realty Trust.

Provide ROA
for Brandywine Realty Trust.

Provide ROIC
for Brandywine Realty Trust.

Provide ROCE
for Brandywine Realty Trust.

Provide Gross Margin
for Brandywine Realty Trust.

Provide Operating Margin
for Brandywine Realty Trust.

Provide Net Margin
for Brandywine Realty Trust.

Provide FCF Margin
for Brandywine Realty Trust.

Show all solvency ratios
for Brandywine Realty Trust.

Provide D/E Ratio
for Brandywine Realty Trust.

Provide D/A Ratio
for Brandywine Realty Trust.

Provide Interest Coverage Ratio
for Brandywine Realty Trust.

Provide Altman Z-Score Ratio
for Brandywine Realty Trust.

Provide Quick Ratio
for Brandywine Realty Trust.

Provide Current Ratio
for Brandywine Realty Trust.

Provide Cash Ratio
for Brandywine Realty Trust.

What is the historical Revenue growth
over the last 5 years for Brandywine Realty Trust?

What is the historical Net Income growth
over the last 5 years for Brandywine Realty Trust?

What is the current Free Cash Flow
of Brandywine Realty Trust?

Financials

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
Efficiency

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

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
What is Free Cash Flow?
Fundamental Scores

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.

Positive Gross Profit
Positive Operating Income
Negative Net Income
Positive Revenue Growth Forecast
48/100
Profitability
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.

Long-Term Solvency
Short-Term Solvency
Average D/E
Positive Net Debt
23/100
Solvency
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

Wall Street analysts forecast BDN stock price to rise over the next 12 months.

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.

Lowest
Price Target
3.28 USD
25% Downside
Average
Price Target
5.14 USD
18% Upside
Highest
Price Target
6.3 USD
45% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Ownership

BDN Insider Trading
Buy and sell transactions by insiders

Cumulative Transactions Amount
Period Sold Bought Net
3 Months
6 Months
9 Months
12 Months
Why is insider trading important?

Shareholder Return

BDN Price
Brandywine Realty Trust

1M 1M
-7%
6M 6M
+11%
1Y 1Y
+5%
3Y 3Y
-61%
5Y 5Y
-61%
10Y 10Y
-51%
Annual Price Range
4.35
52w Low
3.45
52w High
5.57
Price Metrics
Average Annual Return -9.61%
Standard Deviation of Annual Returns 34.74%
Max Drawdown -73%
Shares Statistics
Market Capitalization 748.6m USD
Shares Outstanding 172 240 992
Percentage of Shares Shorted 11.47%

BDN Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Brandywine Realty Trust Logo
Brandywine Realty Trust

Country

United States of America

Industry

Real Estate

Market Cap

748.6m USD

Dividend Yield

13.69%

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

PENNSYLVANIA
PHILADELPHIA
2929 Arch Street, Suite 1800
+16103255600.0
http://www.brandywinerealty.com/

IPO

1986-07-24

Employees

324

Officers

President, CEO & Trustee
Mr. Gerard H. Sweeney
Executive VP & CFO
Mr. Thomas E. Wirth CPA
Executive Vice President of Operations
Mr. George D. Johnstone
Executive VP & Senior MD of Life Sciences
Mr. H. Jeffrey DeVuono
Executive VP & Senior MD of Austin and Metro DC Regions
Mr. William D. Redd
Senior Vice President of Investments
Mr. George S. Hasenecz
Show More
Sr. VP, Chief Accounting Officer & Treasurer
Mr. Daniel Palazzo CPA
VP and Chief Technology & Innovation Officer
Mr. James Kurek
Senior VP, General Counsel & Secretary
Mr. Shawn Neuman
Vice President of Marketing, Media & Brand Management
Ms. Laura Krebs Miller
Show Less

See Also

Discover More
What is the Intrinsic Value of one BDN stock?

The intrinsic value of one BDN stock under the Base Case scenario is 9.94 USD.

Is BDN stock undervalued or overvalued?

Compared to the current market price of 4.35 USD, Brandywine Realty Trust is Undervalued by 56%.