BDN - NYSE

Brandywine Realty Trust

BDN·NYSE

$3.12

-0.32%

Real EstateREIT - Office

Brandywine Realty Trust (NYSE: BDN) is one of the largest, publicly traded, full-service, integrated real estate companies in the United States with a core focus in the Philadelphia, Austin and Washington, D.C. markets. Organized as a real estate investment trust (REIT), we own, develop, lease and manage an urban, town center and transit-oriented portfolio comprising 175 properties and 24.7 million square feet as of December 31, 2020 which excludes assets held for sale. Our purpose is to shape, connect and inspire the world around us through our expertise, the relationships we foster, the communities in which we live and work, and the history we build together.

Statements Value Model

At a Glance

Live Snapshot

Market Cap$541.98M

EPS-1.0300

P/E Ratio-3.03

Earnings Date07/22/2026

bdn

Net Debt Issuance

Last Annual Value

158.16M

3-Year CAGR

10%

5-Year CAGR

30%

10-Year CAGR

19%

Adjust for Inflation

Brandywine Realty Trust Competitors Analysis of Net Debt Issuance

BDN · NYSE

Company	Net Debt Issuance	CAGR 3Y	CAGR 5Y	CAGR 10Y
Brandywine Realty Trust NYSE:BDN	158.16M	-3.5%	47.1%	N/A
Peakstone Realty Trust NYSE:PKST	-874.74M	N/A	N/A	N/A
Adamas Trust, Inc. NASDAQ:ADAM	3.67B	N/A	137.9%	N/A
Saul Centers, Inc. NYSE:BFS	66.09M	-26.7%	N/A	7.3%
Postal Realty Trust, Inc. NYSE:PSTL	62.60M	12.6%	N/A	N/A
Redwood Trust, Inc. NYSE:RWT	5.86B	76.6%	6.2%	N/A
Net Lease Office Properties NYSE:NLOP	-111.48M	N/A	N/A	N/A
CTO Realty Growth, Inc. NYSE:CTO	112.73M	31.8%	29.5%	18.3%
Invesco Mortgage Capital Inc. NYSE:IVR	725.30M	48.6%	N/A	N/A
Ready Capital Corporation NYSE:RC	-1.85B	N/A	N/A	N/A
Summit Hotel Properties, Inc. NYSE:INN	-3.87M	N/A	N/A	N/A

Brandywine Realty Trust Fair Value Envelope

BDN · NYSE

Our analysis suggests that BDN has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $3.12, this represents a potential HIDDEN relative to our calculated worth for Brandywine Realty Trust.

HIDDEN

Intrinsic Value

Current Price: $3.12

Related Guides

Blog Categories

Continue your BDN research with focused valuation guides.

Fundamentals

Decode statement quality and operating durability.

Accounting

Interpret line items with cleaner analytical framing.

Forecasting

Translate historical performance into forward scenarios.

Reference

Use practical frameworks for statement-led valuation.

Research Paths

Pick your next lens

Snapshot

Start with context, operating signals, and key market metrics.

Value Model

Stress test fair value across bear, base, and bull assumptions.

Statements

Validate revenue quality, margins, and balance sheet durability.

Earnings Call

Read management commentary and compare it with reported outcomes.

Dividends

Check payout sustainability and long-term distribution behavior.

Analyst Expectations

Review consensus spread and where estimate risk is concentrated.