image
Real Estate - REIT - Office - NYSE - US
$ 3.89
-2.75 %
$ 673 M
Market Cap
-3.41
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one BDN stock under the worst case scenario is HIDDEN Compared to the current market price of 3.89 USD, Brandywine Realty Trust is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one BDN stock under the base case scenario is HIDDEN Compared to the current market price of 3.89 USD, Brandywine Realty Trust is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one BDN stock under the best case scenario is HIDDEN Compared to the current market price of 3.89 USD, Brandywine Realty Trust is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart BDN

image
$6.5$6.5$6.0$6.0$5.5$5.5$5.0$5.0$4.5$4.5$4.0$4.0$3.5$3.515 Oct15 OctNov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '25
FINANCIALS
506 M REVENUE
-1.77%
54.9 M OPERATING INCOME
354.30%
-196 M NET INCOME
0.44%
181 M OPERATING CASH FLOW
2.17%
-120 M INVESTING CASH FLOW
31.29%
-32.3 M FINANCING CASH FLOW
-69.03%
122 M REVENUE
-7.49%
21.9 M OPERATING INCOME
331.93%
-44.6 M NET INCOME
73.08%
56.9 M OPERATING CASH FLOW
8.96%
72.8 M INVESTING CASH FLOW
287.09%
-76.3 M FINANCING CASH FLOW
-972.17%
Balance Sheet Brandywine Realty Trust
image
Current Assets 293 M
Cash & Short-Term Investments 90.2 M
Receivables 197 M
Other Current Assets 5.95 M
Non-Current Assets 23.9 M
Long-Term Investments 0
PP&E 0
Other Non-Current Assets 23.9 M
28.45 %62.13 %7.54 %Total Assets$317.1m
Current Liabilities 191 M
Accounts Payable 130 M
Short-Term Debt 0
Other Current Liabilities 61.7 M
Non-Current Liabilities 2.26 B
Long-Term Debt 2.24 B
Other Non-Current Liabilities 19.9 M
5.30 %91.37 %Total Liabilities$2.4b
EFFICIENCY
Earnings Waterfall Brandywine Realty Trust
image
Revenue 506 M
Cost Of Revenue 187 M
Gross Profit 318 M
Operating Expenses 263 M
Operating Income 54.9 M
Other Expenses 251 M
Net Income -196 M
600m600m500m500m400m400m300m300m200m200m100m100m00(100m)(100m)(200m)(200m)506m(187m)318m(263m)55m(251m)(196m)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
62.94% GROSS MARGIN
62.94%
10.86% OPERATING MARGIN
10.86%
-38.75% NET MARGIN
-38.75%
-18.86% ROE
-18.86%
-5.61% ROA
-5.61%
43.65% ROIC
43.65%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Brandywine Realty Trust
image
80m80m60m60m40m40m20m20m00(20m)(20m)(40m)(40m)(60m)(60m)(80m)(80m)(100m)(100m)(120m)(120m)(140m)(140m)20162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income -196 M
Depreciation & Amortization 178 M
Capital Expenditures -130 M
Stock-Based Compensation 16.9 M
Change in Working Capital 9.86 M
Others 182 M
Free Cash Flow 51.4 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 $7 , with forecasts ranging from a low of $5 to a high of $11 .
BDN Lowest Price Target Wall Street Target
5 USD 28.53%
BDN Average Price Target Wall Street Target
7 USD 79.95%
BDN Highest Price Target Wall Street Target
11 USD 182.78%
Price
Max Price Target
Min Price Target
Average Price Target
1111101099887766554433May '24May '24Jul '24Jul '24Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26
4. DIVIDEND ANALYSIS
2.71% DIVIDEND YIELD
0.15 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
0.800.800.700.700.600.600.500.500.400.400.300.300.200.200.100.100.000.000.150.150.150.160.180.190.190.190.190.190.150.150.150.160.180.190.190.190.190.190.150.150.150.160.160.180.190.190.190.190.190.150.150.600.160.630.160.650.180.710.190.750.190.760.190.760.190.760.150.680.150.640.150.152015201520162016201720172018201820192019202020202021202120222022202320232024202420252025
Download SVG
Download PNG
Download CSV
5. COMPETITION
slide 2 of 9
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
7. News
Mousetraps: 9 High-Yield REITS With Potentially Unsafe Dividends The recent sell-off has increased the temptation to reach for some of the many high-yield REITs, but beware of "mousetrap" REITs with unsustainable dividends. Dividend safety is crucial; a cut can lead to plummeting share prices and reduced income, leaving investors with significant losses. Seeking Alpha Premium's Dividend Safety score helps identify risky REITs; grades range from A+ (safe) to F (high risk of cuts). seekingalpha.com - 6 days ago
Capital First, Payouts Later: A Smarter Take On Dividend Investing Mr. Market tends to panic at dividend cuts, reacting emotionally instead of rationally. Dividend cuts can create attractive entry points when driven by smart capital reallocation. I take a contrarian, long-term view — buying when others sell and focusing on cash flow, not headlines. seekingalpha.com - 1 week ago
Is the Options Market Predicting a Spike in Brandywine Realty Trust (BDN) Stock? Investors need to pay close attention to Brandywine Realty Trust (BDN) stock based on the movements in the options market lately. zacks.com - 1 month ago
Brandywine Realty Trust to Present at the Citi 2025 Global Property CEO Conference PHILADELPHIA, Feb. 26, 2025 (GLOBE NEWSWIRE) -- Brandywine Realty Trust (NYSE:BDN) announced today that the Company will participate in a roundtable presentation at the Citi 2025 Global Property CEO Conference. The presentation will take place on Tuesday, March 4, 2025 at 7:30 a.m. Eastern Time and will last approximately 35 minutes. globenewswire.com - 1 month ago
Brandywine Realty Trust Announces Common Quarterly Dividend, and Confirms First Quarter 2025 Earnings Release and Conference Call PHILADELPHIA, Feb. 19, 2025 (GLOBE NEWSWIRE) -- Brandywine Realty Trust (NYSE:BDN) announced today that its Board of Trustees has declared a quarterly cash dividend of $0.15 per common share and OP Unit payable on April 17, 2025 to holders of record on April 3, 2025. The quarterly dividend is equivalent to an annual rate of $0.60 per share. globenewswire.com - 1 month ago
Hospitality HQ's “Gather Food Hall & Bar” to Join Schuylkill Yards at the Bulletin Building PHILADELPHIA, Feb. 12, 2025 (GLOBE NEWSWIRE) -- Brandywine Realty Trust (NYSE: BDN) today announced a new culinary destination is taking shape at Schuylkill Yards. Gather Food Hall & Bar will bring together six local vendors and an elevated bar, offering a mix of global flavors in a lively, contemporary setting. globenewswire.com - 1 month ago
Brandywine Realty Trust: A Little Bit Of Patience Could Make You Very Rich (Rating Upgrade) Brandywine Realty Trust is currently at the low point when looking at Funds From Operations due to elevated JV related costs. The company is in a transitional phase, while the market seems to be focused short term. This article provides a detailed analysis (including Q4 2026 FFO estimates) that should provide important information to investors interested in deep value REITs. seekingalpha.com - 2 months ago
Brandywine Realty Q4 Earnings: Unsustainable Trends Are Emerging Brandywine Realty faces a challenging 2025 despite significant liquidity improvements and high leasing activity, earning a Hold rating post-Q4 earnings. BDN's ambitious business plan included $300 million in dispositions and operational improvements, but sustainability of cash flow and payout ratios remain concerns. The push into life sciences amid market oversupply and high vacancy rates poses additional risks, with key projects lagging in lease-up activity. seekingalpha.com - 2 months ago
Brandywine Realty Trust (BDN) Q4 2024 Earnings Call Transcript Start Time: 09:00 January 1, 0000 10:04 AM ET Brandywine Realty Trust (NYSE:BDN ) Q4 2024 Earnings Conference Call February 05, 2025, 09:00 AM ET Company Participants Gerry Sweeney - President and CEO Tom Wirth - EVP and CFO George Johnstone - EVP, Operations Dan Palazzo - SVP and CAO Conference Call Participants Steve Sakwa - Evercore ISI Anthony Paolone - JPMorgan Dylan Burzinski - Green Street Upal Rana - KeyBanc Capital Markets Michael Lewis - Truist Securities Michael Griffin - Citi Operator Good day, and thank you for standing by. Welcome to the Brandywine Realty Trust Fourth Quarter 2024 Earnings Call. seekingalpha.com - 2 months ago
Here's What Key Metrics Tell Us About Brandywine Realty Trust (BDN) Q4 Earnings While the top- and bottom-line numbers for Brandywine Realty Trust (BDN) give a sense of how the business performed in the quarter ended December 2024, it could be worth looking at how some of its key metrics compare to Wall Street estimates and year-ago values. zacks.com - 2 months ago
Brandywine Realty Trust (BDN) Misses Q4 FFO and Revenue Estimates Brandywine Realty Trust (BDN) came out with quarterly funds from operations (FFO) of $0.17 per share, missing the Zacks Consensus Estimate of $0.24 per share. This compares to FFO of $0.27 per share a year ago. zacks.com - 2 months ago
Brandywine Realty Trust Announces Fourth Quarter, Full Year 2024 Results and Initiates 2025 Guidance PHILADELPHIA, Feb. 04, 2025 (GLOBE NEWSWIRE) -- Brandywine Realty Trust (NYSE:BDN) today reported its financial and operating results for the three and twelve-month periods ended December 31, 2024. globenewswire.com - 2 months ago
8. Profile Summary

Brandywine Realty Trust BDN

image
COUNTRY US
INDUSTRY REIT - Office
MARKET CAP $ 673 M
Dividend Yield 2.71%
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 285
Officers Mr. George D. Sowa Executive Vice President & Senior MD of New Jersey & Delaware Region Ms. Regina Sitler Senior Vice President of Portfolio Management Mr. James Kurek Vice President and Chief Technology & Innovation Officer Mr. Daniel Palazzo CPA Senior Vice President, Chief Accounting Officer & Treasurer Mr. Nick Becattini Senior Vice President of Investments & Capital Markets Mr. Thomas E. Wirth CPA Executive Vice President & Chief Financial Officer Mr. George D. Johnstone Executive Vice President of Operations Mr. Gerard H. Sweeney President, Chief Executive Officer & Trustee Mr. Shawn Neuman J.D. Senior Vice President, General Counsel & Secretary Mr. H. Jeffrey DeVuono Executive Vice President & Senior MD of Life Sciences