image
Real Estate - REIT - Office - NYSE - US
$ 5.2
-0.383 %
$ 898 M
Market Cap
-2.89
P/E
1. INTRINSIC VALUE

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.[ Read More ]

The intrinsic value of one BDN stock under the base case scenario is HIDDEN Compared to the current market price of 5.2 USD, Brandywine Realty Trust is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart BDN

image
FINANCIALS
480 M REVENUE
-5.19%
-21.6 M OPERATING INCOME
-18.02%
-197 M NET INCOME
-365.53%
177 M OPERATING CASH FLOW
-15.30%
-175 M INVESTING CASH FLOW
8.23%
46.8 M FINANCING CASH FLOW
263.41%
132 M REVENUE
5.13%
-9.46 M OPERATING INCOME
-36.52%
-165 M NET INCOME
-552.11%
48.3 M OPERATING CASH FLOW
0.29%
-38.9 M INVESTING CASH FLOW
60.58%
-7.12 M FINANCING CASH FLOW
-19.85%
Balance Sheet Decomposition Brandywine Realty Trust
image
Current Assets 266 M
Cash & Short-Term Investments 58.3 M
Receivables 199 M
Other Current Assets 9.22 M
Non-Current Assets 3.47 B
Long-Term Investments 601 M
PP&E 2.56 B
Other Non-Current Assets 300 M
Current Liabilities 24.2 M
Accounts Payable 124 M
Short-Term Debt 0
Other Current Liabilities -99.6 M
Non-Current Liabilities 2.26 B
Long-Term Debt 2.17 B
Other Non-Current Liabilities 85.7 M
EFFICIENCY
Earnings Waterfall Brandywine Realty Trust
image
Revenue 480 M
Cost Of Revenue 379 M
Gross Profit 101 M
Operating Expenses 34.9 M
Operating Income -21.6 M
Other Expenses 176 M
Net Income -197 M
RATIOS
21.07% GROSS MARGIN
21.07%
-4.50% OPERATING MARGIN
-4.50%
-41.13% NET MARGIN
-41.13%
-14.98% ROE
-14.98%
-5.29% ROA
-5.29%
-0.62% ROIC
-0.62%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Brandywine Realty Trust
image
Net Income -197 M
Depreciation & Amortization 189 M
Capital Expenditures -156 M
Stock-Based Compensation 9.85 M
Change in Working Capital -17.8 M
Others 189 M
Free Cash Flow 20.8 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Brandywine Realty Trust
image
Wall Street analysts predict an average 1-year price target for BDN of $6.71 , with forecasts ranging from a low of $5 to a high of $11 .
BDN Lowest Price Target Wall Street Target
5 USD -3.85%
BDN Average Price Target Wall Street Target
6.71 USD 29.12%
BDN Highest Price Target Wall Street Target
11 USD 111.54%
4. DIVIDEND ANALYSIS
2.79% DIVIDEND YIELD
0.15 USD DIVIDEND PER SHARE
5. COMPETITION
6. Ownership
Insider Ownership Brandywine Realty Trust
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
Date Value Insider Amount Avg Price
3 years ago
Jun 15, 2021
Sell 374 K USD
REDD WILLIAM D
EVP & Senior Managing Director
- 25233
14.8142 USD
3 years ago
Nov 09, 2021
Sell 105 K USD
Joyce Michael
Director
- 7500
14.02 USD
3 years ago
Nov 04, 2021
Sell 68.9 K USD
WIRTH TOM
Executive Vice President & CFO
- 5000
13.7726 USD
3 years ago
Jun 14, 2021
Sell 119 K USD
DEVUONO H JEFFREY
EVP & Senior Managing Director
- 7936
15.04 USD
3 years ago
May 18, 2021
Sell 0 USD
HAVERSTICK H RICHARD JR
Director
- 6939
0 USD
3 years ago
Mar 16, 2021
Sell 311 K USD
DEVUONO H JEFFREY
EVP & Senior Managing Director
- 22717
13.7 USD
3 years ago
Dec 14, 2020
Sell 102 K USD
Fowler Wyche
Director
- 8598
11.89 USD
4 years ago
Dec 03, 2019
Sell 87.5 K USD
WIRTH TOM
Executive Vice President & CFO
- 5700
15.3569 USD
4 years ago
Nov 26, 2019
Sell 156 K USD
SWEENEY GERARD H
President and CEO
- 10068
15.5 USD
4 years ago
Nov 27, 2019
Sell 1.63 M USD
SWEENEY GERARD H
President and CEO
- 104932
15.5032 USD
5 years ago
Nov 14, 2019
Sell 42.6 K USD
DEVUONO H JEFFREY
EVP & Senior Managing Director
- 2784
15.31 USD
5 years ago
Nov 08, 2019
Sell 228 K USD
REDD WILLIAM D
EVP & Senior Managing Director
- 15000
15.18 USD
5 years ago
Nov 06, 2019
Sell 1.76 M USD
SWEENEY GERARD H
President and CEO
- 115885
15.22 USD
5 years ago
Nov 01, 2019
Sell 250 K USD
DEVUONO H JEFFREY
EVP & Senior Managing Director
- 16338
15.33 USD
5 years ago
Oct 25, 2019
Sell 220 K USD
PALAZZO DANIEL A
Chief Accounting Officer
- 14762
14.8988 USD
5 years ago
Aug 13, 2019
Sell 98.9 K USD
NICHOLS ANTHONY A SR
Director
- 6800
14.54 USD
5 years ago
May 20, 2019
Sell 54.9 K USD
DIGGS JAMES C
Director
- 3700
14.84 USD
5 years ago
May 01, 2019
Sell 148 K USD
WIRTH TOM
Executive Vice President & CFO
- 9700
15.3036 USD
5 years ago
Feb 20, 2019
Sell 1.35 M USD
SWEENEY GERARD H
President and CEO
- 84973
15.9012 USD
5 years ago
Feb 13, 2019
Sell 2.21 M USD
SWEENEY GERARD H
President and CEO
- 140000
15.8093 USD
5 years ago
Feb 14, 2019
Sell 791 K USD
SWEENEY GERARD H
President and CEO
- 50000
15.8274 USD
6 years ago
Aug 15, 2018
Sell 494 K USD
REDD WILLIAM D
EVP & Senior Managing Director
- 30000
16.45 USD
6 years ago
Aug 08, 2018
Sell 83.3 K USD
NICHOLS ANTHONY A SR
Director
- 5000
16.665 USD
6 years ago
Aug 01, 2018
Sell 49.6 K USD
WIRTH TOM
Executive Vice President & CFO
- 3000
16.52 USD
6 years ago
Jul 26, 2018
Sell 84.2 K USD
DIGGS JAMES C
Director
- 5234
16.09 USD
6 years ago
Dec 18, 2017
Sell 171 K USD
SWEENEY GERARD H
President and CEO
- 9241
18.5092 USD
6 years ago
Dec 18, 2017
Sell 199 K USD
SWEENEY GERARD H
President and CEO
- 10759
18.5093 USD
7 years ago
Oct 25, 2017
Sell 87 K USD
NICHOLS ANTHONY A SR
Director
- 5000
17.409 USD
7 years ago
Aug 16, 2017
Sell 30.7 K USD
Fowler Wyche
Director
- 1824
16.82 USD
7 years ago
Aug 11, 2017
Sell 1.45 M USD
REDD WILLIAM D
EVP & Senior Managing Director
- 87683
16.5274 USD
7 years ago
Aug 10, 2017
Sell 407 K USD
REDD WILLIAM D
EVP & Senior Managing Director
- 24400
16.6973 USD
7 years ago
Aug 08, 2017
Sell 42.2 K USD
WIRTH TOM
Executive Vice President & CFO
- 2500
16.9 USD
7 years ago
May 10, 2017
Sell 154 K USD
DEVUONO H JEFFREY
EVP & Senior Managing Director
- 9027
17.0111 USD
7 years ago
Feb 27, 2017
Sell 336 K USD
SWEENEY GERARD H
President and CEO
- 20000
16.7892 USD
7 years ago
Feb 08, 2017
Bought 120 K USD
HAVERSTICK H RICHARD JR
Director
+ 7500
15.9824 USD
7 years ago
Jan 23, 2017
Sell 330 K USD
SWEENEY GERARD H
President and CEO
- 20000
16.5189 USD
7 years ago
Jan 18, 2017
Sell 325 K USD
SWEENEY GERARD H
President and CEO
- 20000
16.2666 USD
8 years ago
Jul 25, 2016
Sell 83.4 K USD
WIRTH TOM
Executive Vice President & CFO
- 5000
16.69 USD
8 years ago
Jun 27, 2016
Sell 944 K USD
SWEENEY GERARD H
President and CEO
- 60000
15.74 USD
8 years ago
Jun 27, 2016
Sell 944 K USD
SWEENEY GERARD H
President and CEO
- 60000
15.74 USD
8 years ago
Mar 04, 2016
Sell 105 K USD
NICHOLS ANTHONY A SR
Director
- 8000
13.11 USD
9 years ago
Oct 26, 2015
Bought 33.7 K USD
Joyce Michael
Director
+ 2500
13.473 USD
9 years ago
Oct 26, 2015
Sell 200 K USD
SOWA GEORGE D
Executive Vice President
- 14860
13.45 USD
9 years ago
May 15, 2015
Sell 160 K USD
Johnstone George
Executive Vice President
- 10975
14.59 USD
9 years ago
May 18, 2015
Sell 263 K USD
Johnstone George
Executive Vice President
- 18000
14.593 USD
9 years ago
May 14, 2015
Sell 434 K USD
DEVUONO H JEFFREY
Executive Vice President
- 30000
14.476 USD
9 years ago
Apr 15, 2015
Sell 227 K USD
MOLOTSKY BRAD A
Executive VP & General Counsel
- 15000
15.116 USD
9 years ago
Mar 02, 2015
Sell 398 K USD
DEVUONO H JEFFREY
Executive Vice President
- 25000
15.9 USD
9 years ago
Mar 03, 2015
Sell 396 K USD
DEVUONO H JEFFREY
Executive Vice President
- 25000
15.82 USD
9 years ago
Feb 09, 2015
Sell 165 K USD
NICHOLS ANTHONY A SR
Director
- 10000
16.5007 USD
9 years ago
Jan 26, 2015
Sell 335 K USD
SWEENEY GERARD H
President and CEO
- 20000
16.7704 USD
9 years ago
Jan 26, 2015
Sell 335 K USD
SWEENEY GERARD H
President and CEO
- 20000
16.7707 USD
9 years ago
Jan 20, 2015
Sell 291 K USD
SWEENEY GERARD H
President and CEO
- 17629
16.5133 USD
9 years ago
Jan 20, 2015
Sell 291 K USD
SWEENEY GERARD H
President and CEO
- 17649
16.5135 USD
9 years ago
Jan 16, 2015
Sell 39.1 K USD
SWEENEY GERARD H
President and CEO
- 2371
16.5 USD
9 years ago
Jan 16, 2015
Sell 38.8 K USD
SWEENEY GERARD H
President and CEO
- 2351
16.5 USD
9 years ago
Dec 31, 2014
Sell 325 K USD
SWEENEY GERARD H
President and CEO
- 20000
16.26 USD
9 years ago
Dec 31, 2014
Sell 325 K USD
SWEENEY GERARD H
President and CEO
- 20000
16.26 USD
10 years ago
Nov 10, 2014
Sell 1.36 M USD
MOLOTSKY BRAD A
Executive VP & General Counsel
- 88393
15.4293 USD
10 years ago
Feb 28, 2014
Sell 246 K USD
SWEENEY GERARD H
President and CEO
- 16666
14.75 USD
10 years ago
Feb 11, 2014
Sell 139 K USD
NICHOLS ANTHONY A SR
Director
- 10000
13.9294 USD
10 years ago
Jan 23, 2014
Sell 242 K USD
SWEENEY GERARD H
President and CEO
- 16667
14.5 USD
11 years ago
Nov 11, 2013
Sell 293 K USD
Johnstone George
Senior Vice President
- 21877
13.38 USD
11 years ago
Oct 25, 2013
Sell 238 K USD
SWEENEY GERARD H
President and CEO
- 16667
14.25 USD
11 years ago
Aug 07, 2013
Sell 135 K USD
NICHOLS ANTHONY A SR
Director
- 10000
13.5 USD
11 years ago
Apr 01, 2013
Sell 322 K USD
DEVUONO H JEFFREY
Executive Vice President
- 21455
15 USD
11 years ago
Mar 07, 2013
Sell 289 K USD
DEVUONO H JEFFREY
Executive Vice President
- 20300
14.252 USD
11 years ago
Mar 08, 2013
Sell 143 K USD
DEVUONO H JEFFREY
Executive Vice President
- 10100
14.154 USD
11 years ago
Feb 27, 2013
Sell 533 K USD
SWEENEY GERARD H
President and CEO
- 40000
13.325 USD
11 years ago
Feb 28, 2013
Sell 272 K USD
SWEENEY GERARD H
President and CEO
- 20000
13.6 USD
7. News
Brandywine Realty Trust Announces Full Lease-Up at 250 Radnor with 119,000-Square-Foot Lease to Global Industrial Leader PHILADELPHIA, Nov. 15, 2024 (GLOBE NEWSWIRE) -- Brandywine Realty Trust (NYSE: BDN) today announced the execution of a 119,000-square-foot lease with a global leader in industrial solutions at 250 Radnor, bringing the building to 100% leased. This milestone reinforces 250 Radnor's position as a premier life science and office destination within one of the most dynamic submarkets in the country. globenewswire.com - 2 days ago
3 REITs That Will Likely Cut Their Dividends There is a minority of REITs that are really struggling. Overleverage, conflicts of interest, and risky assets. Here are 3 REITs that are at high risk of cutting their dividend. seekingalpha.com - 2 weeks ago
Brace For Volatility U.S. equity markets snapped a six-week winning streak, while benchmark interest rates surged to three-month highs as investors braced for a volatile two-week stretch of market-moving events. Another surprisingly solid slate of domestic economic data - highlighted by improved jobless claims and consumer sentiment reports - lifted the U.S. Economic Surprise Index to the highest-level since April. Retreating from record-highs, the S&P 500 finished lower by 1% on the week, declining for just the second time in the past twelve weeks. Rate-sensitive segments and small-caps were laggards. seekingalpha.com - 3 weeks ago
Brandywine Realty: Mixed Q3 Results Drive Profit Taking From Investors Brandywine Realty Trust's Q3 results were mixed, with FFO missing expectations, but revenue exceeding forecasts; forward guidance aligns with expectations. The company's lease rate is stabilizing, but tenant retention is low; focus on mixed-use and research lab spaces helps mitigate office market challenges. Asset sales and no new property purchases indicate a strategy to become “leaner and meaner”; same-store financials show slight declines but suggest stabilization. seekingalpha.com - 3 weeks ago
Brandywine Realty Trust (BDN) Q3 2024 Earnings Call Transcript Brandywine Realty Trust (NYSE:BDN ) Q3 2024 Earnings Conference Call October 23, 2024 9:00 AM ET Company Participants Jerry Sweeney - President & Chief Executive Officer Tom Wirth - Executive Vice President and Chief Financial Officer George Johnstone - Executive Vice President of Operations Conference Call Participants Steve Sakwa - Evercore ISI Anthony Paolone - JPMorgan Michael Griffin - Citi Michael Lewis - Truist Securities Tayo Okusanya - Deutsche Bank Dylan Burzinski - Green Street Operator Good day, and thank you for standing by. Welcome to Brandywine Realty Trust Third Quarter 2024 Earnings Call. seekingalpha.com - 3 weeks ago
Brandywine Realty Trust (BDN) Q3 Earnings: Taking a Look at Key Metrics Versus Estimates The headline numbers for Brandywine Realty Trust (BDN) give insight into how the company performed in the quarter ended September 2024, but it may be worthwhile to compare some of its key metrics to Wall Street estimates and the year-ago actuals. zacks.com - 3 weeks ago
Brandywine Realty Trust (BDN) Lags Q3 FFO and Revenue Estimates Brandywine Realty Trust (BDN) came out with quarterly funds from operations (FFO) of $0.23 per share, missing the Zacks Consensus Estimate of $0.24 per share. This compares to FFO of $0.29 per share a year ago. zacks.com - 3 weeks ago
Brandywine Realty Trust Announces Third Quarter 2024 Results And Adjusts And Narrows 2024 Guidance PHILADELPHIA, Oct. 22, 2024 (GLOBE NEWSWIRE) -- Brandywine Realty Trust (NYSE:BDN) today reported its financial and operating results for the three and nine-month periods ended September 30, 2024. globenewswire.com - 3 weeks ago
3 stocks yielding 8% to buy for dividend investors American government yields have risen recently as odds of a more hawkish Federal Reserve rose. The 10-year government yield has jumped to 4.11%, while the 30-year and 2-year have moved to 4.41% and 3.90%, respectively. invezz.com - 1 month ago
These 15 Stocks Are Among the Top Dividend Payers in the Russell 2000 Recognizing that one day “Magnificent 7” stocks like Apple were once small cap stocks (those with market caps between $250 million and $2 billion), FTSE Russell, a subsidiary of the London Stock Exchange, created the Russell 2000  Index. 247wallst.com - 1 month ago
Brandywine Realty Trust: Occupancy And Joint Ventures Push Me To Sidelines (Rating Downgrade) Brandywine Realty Trust faces financial strain due to declining occupancy rates, increased joint venture commitments, and increased interest expenses. Tight cash flow is hindering Brandywine's ability to cover dividends and may necessitate further borrowing. Concentrated debt maturities between 2027 and 2029, along with geographic risk in Philadelphia, pose additional challenges for Brandywine's financial stability. seekingalpha.com - 1 month ago
Animal Spirits Awaken U.S. equity markets gained for a third-straight week while short-term interest rates declined to two-year lows as "Goldilocks" economic data provided a backdrop of support for dovish Fed policy. Following combined gains of 5% over the prior two weeks, the S&P 500 gained another 0.6% this week, notching another series of all-time highs. Real estate equities - the most "Fed sensitive" market segment - underperformed for a second week following a significant two-month rally heading into the Fed's rate cut announcement. seekingalpha.com - 1 month ago
Animal Spirits Awaken U.S. equity markets gained for a third-straight week while short-term interest rates declined to two-year lows as "Goldilocks" economic data provided a backdrop of support for dovish Fed policy. Following combined gains of 5% over the prior two weeks, the S&P 500 gained another 0.6% this week, notching another series of all-time highs. Real estate equities - the most "Fed sensitive" market segment - underperformed for a second week following a significant two-month rally heading into the Fed's rate cut announcement. seekingalpha.com - 1 month ago
8. Profile Summary

Brandywine Realty Trust BDN

image
COUNTRY US
INDUSTRY REIT - Office
MARKET CAP $ 898 M
Dividend Yield 2.79%
Description 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.
Contact 2929 Walnut Street, Philadelphia, PA, 19104 https://www.brandywinerealty.com
IPO Date July 24, 1986
Employees 324
Officers Mr. George D. Sowa Executive Vice President & Senior MD of New Jersey & Delaware Region Mr. Gerard H. Sweeney President, Chief Executive Officer & Trustee Mr. Thomas E. Wirth CPA Executive Vice President & Chief Financial Officer Mr. William D. Redd Executive Vice President & Senior MD of Austin and Metro DC Regions Mr. Daniel Palazzo CPA Senior Vice President, Chief Accounting Officer & Treasurer Mr. James Kurek Vice President and Chief Technology & Innovation Officer Ms. Laura Krebs Miller Vice President of Marketing, Media & Brand Management Mr. George D. Johnstone Executive Vice President of Operations Mr. H. Jeffrey DeVuono Executive Vice President & Senior MD of Life Sciences Mr. George S. Hasenecz Senior Vice President of Investments