BDN - NYSE

Brandywine Realty Trust

BDN·NYSE

$3.11

-0.64%

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$540.24M

EPS-1.0300

P/E Ratio-3.02

Earnings Date07/22/2026

bdn

Net Income

Last Annual Value

-179.48M

3-Year CAGR

-63%

5-Year CAGR

-10%

10-Year CAGR

-19%

Adjust for Inflation

Brandywine Realty Trust Competitors Analysis of Net Income

BDN · NYSE

Company	Net Income	CAGR 3Y	CAGR 5Y	CAGR 10Y
Brandywine Realty Trust NYSE:BDN	-179.48M	N/A	N/A	N/A
Peakstone Realty Trust NYSE:PKST	-287.28M	N/A	N/A	N/A
Adamas Trust, Inc. NASDAQ:ADAM	149.05M	N/A	-5.1%	N/A
Saul Centers, Inc. NYSE:BFS	37.51M	-10.7%	-5.0%	-1.9%
Postal Realty Trust, Inc. NYSE:PSTL	14.15M	56.3%	47.1%	N/A
Redwood Trust, Inc. NYSE:RWT	-70.03M	N/A	N/A	N/A
Net Lease Office Properties NYSE:NLOP	-145.26M	N/A	N/A	N/A
CTO Realty Growth, Inc. NYSE:CTO	10.09M	22.2%	-19.5%	-4.7%
Invesco Mortgage Capital Inc. NYSE:IVR	101.29M	N/A	N/A	-8.8%
Ready Capital Corporation NYSE:RC	-228.91M	N/A	N/A	N/A
Summit Hotel Properties, Inc. NYSE:INN	-7.96M	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 $3.11, this represents a potential HIDDEN relative to our calculated worth for Brandywine Realty Trust.

HIDDEN

Intrinsic Value

Current Price: $3.11

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.