One-glance verdict
$-10.44 our estimate vs market $3.25
Wall Street consensus: $3.00 (-128.7% lower than our fair-value estimate)
131% below our estimate, beyond the bull case
Fundamentals snapshot
BDN · NYQ · Real Estate · REIT - Office
Current price
$3.25
52-week range
$2.47 - $3.55
Market cap
$554.32M
One-glance verdict
Wall Street consensus: $3.00 (-128.7% lower than our fair-value estimate)
131% below our estimate, beyond the bull case
Balance sheet
Net debt $2.11B. Interest coverage shows how many times profit covers the interest bill.
What stands out
What this company does
Brandywine Realty Trust owns and manages office buildings, mostly in Philadelphia and Austin, and makes money by renting out space. This is important because their income depends on how many of these buildings are rented out and what they can charge for rent, similar to how a landlord makes money from their properties.
"How the company got here" Brandywine Realty Trust was founded in 1994 by Jerry Sweeney, with roots tracing back to 1986 in the Philadelphia real estate market. The company went public in 1996, which provided it with consistent access to capital. Over the years, Brandywine has grown through strategic acquisitions, such as the purchase of Prentiss Properties Trust in 2006, which significantly expanded its size and reach. The company has also actively reshaped its portfolio, focusing more on urban, town-center, and transit-oriented areas, particularly in Philadelphia and Austin, while reducing its presence in less strategic markets. A key development in its recent history is the Schuylkill Yards project in Philadelphia, which has become a significant long-term development platform. "What it actually does" Brandywine Realty Trust is a real estate company that owns, develops, leases, and manages properties. Think of them as a landlord and builder rolled into one. They acquire land or existing buildings, construct new ones or renovate old ones, and then rent out the space to businesses and residents. Their focus is on creating high-quality office spaces and mixed-use developments, which means buildings that might include offices, apartments, and retail shops all in one place. They manage these properties, handling everything from collecting rent to maintaining the buildings, aiming to create environments that are good for business and the community. "Philadelphia CBD" This segment represents Brandywine's properties located within the central business district of Philadelphia. These are typically prime office buildings in the heart of the city, designed to attract businesses looking for a central and accessible location. The company focuses on developing and managing these urban properties, aiming to create vibrant environments that foster collaboration and productivity. This area is a core market for Brandywine, and they are actively involved in large-scale urban developments like Schuylkill Yards within this segment. "Pennsylvania Suburbs" This segment includes Brandywine's properties located in the suburban counties surrounding Philadelphia, such as Chester, Delaware, and Montgomery counties. These properties likely offer a mix of office spaces and potentially other uses, catering to businesses that may prefer a location outside the immediate city center but still within the greater Philadelphia metropolitan area. Brandywine manages and leases these properties, focusing on creating quality environments for their tenants. "Austin, Texas" This segment encompasses Brandywine's real estate holdings in Austin, Texas, another key market for the company. Similar to Philadelphia, Brandywine focuses on urban, town-center, and transit-oriented developments in Austin, including mixed-use projects. The company is involved in developing and managing properties in this growing tech hub, aiming to create spaces that support businesses and the community. An example of their work in Austin is the Broadmoor development. "Other" The "Other" segment includes Brandywine's properties located outside of its primary Philadelphia and Austin markets. This can encompass areas like Northern Virginia, Washington D.C., Southern Maryland, and parts of New Jersey and Delaware. While these may be considered less core to Brandywine's strategy compared to Philadelphia and Austin, the company still manages and develops properties within these regions, aiming to create value and serve business needs. "What management is betting on now" Brandywine's management is focused on strengthening the company's financial position by preserving liquidity (having enough cash on hand) and managing its debt. They are actively working to lease out vacant spaces in their buildings and stabilize properties that have recently been completed or renovated, as filling empty spaces can significantly boost cash flow. A major strategic priority is advancing large-scale development projects in phases, such as Schuylkill Yards and Broadmoor, which are designed to create long-term value. Additionally, management is looking to sell off properties that are not considered core to their strategy or have lower growth potential, using the money from these sales to pay down debt and strengthen the company's balance sheet. They are also investing in their existing properties to make them more attractive and competitive, focusing on creating desirable "places" for tenants.
Price history
Earnings history
Click any quarter to read the call summary and what the numbers say.
Is it cheap or expensive?
Wall Street consensus is the average analyst price target: $3.00 (-128.7% lower than our fair-value estimate).
Our most-likely fair value is $-10.44 a share — about 421.4% below today's price of $3.25, so the stock currently looks expensive (overvalued).
Is it drowning in debt?
Net debt $2.1B. Interest coverage 0.6x.
Brandywine Realty Trust's profit covers its interest bill about 0.6 times over. and 3 peers sit below 1x, which is the danger zone where profit does not fully cover the interest bill.
Total debt $2.43B Interest coverage 0.58x This is the baseline the peer rows are being compared against.
Total debt $3.72B Interest coverage -0.26x -100% vs BDN This peer has almost no interest-payment cushion compared with BDN.
Total debt $2.34B Interest coverage 0.62x +8% vs BDN Has roughly the same debt cushion as BDN.
Total debt $3.51B Interest coverage 1.37x +138% vs BDN Carries about 2.4x more debt cushion than BDN.
Total debt $5.74B Interest coverage 0.71x +24% vs BDN Carries about 1.2x more debt cushion than BDN.
What you should know
The numbers
Tap any ? icon to learn what it means.
Valuation
Profitability
Health
Growth
Cash flow
Dividend
Metric explainer
Debt comparison
What you should know