Knowstox

Fundamentals snapshot

Brandywine Realty Trust

BDN · NYQ · Real Estate · REIT - Office

Current price

$3.25

52-week range

$2.47 - $3.55

Market cap

$554.32M

One-glance verdict

Overvalued

$-10.44 our estimate vs market $3.25

Wall Street consensus: $3.00 (-128.7% lower than our fair-value estimate)

Balance sheet

Distressed

0.58x Concerning

Net debt $2.11B. Interest coverage shows how many times profit covers the interest bill.

What this company does

Brandywine Realty Trust

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.

Price history

How the share price has moved

—
Loading price history…

Earnings history

Last 8 quarters — what happened

Click any quarter to read the call summary and what the numbers say.

Revenue $125.64M
Net income $-22.03M
Diluted EPS -0.13
Operating cash flow $74.15M
Free cash flow —
Revenue $127.00M
Net income $-48.59M
Diluted EPS -0.28
Operating cash flow $10.21M
Free cash flow —
Revenue $120.95M
Net income $-36.68M
Diluted EPS -0.21
Operating cash flow $28.53M
Free cash flow —
Revenue $121.42M
Net income $-25.92M
Diluted EPS -0.15
Operating cash flow $47.46M
Free cash flow —
Revenue $120.57M
Net income $-88.67M
Diluted EPS -0.51
Operating cash flow $34.39M
Free cash flow —
Revenue $121.52M
Net income $-26.98M
Diluted EPS -0.16
Operating cash flow $6.32M
Free cash flow —
Revenue $121.91M
Net income $-44.49M
Diluted EPS -0.25
Operating cash flow $56.92M
Free cash flow —

Is it cheap or expensive?

Fair value $-10.44 vs current price $3.25

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).

overvalued

We estimate the cash this business should generate over the next 10 years and beyond, then convert it to today's money for a fair value per share, in its trading currency. Cautious, middle and optimistic growth cases give a range. Not for banks/insurers.

Base

Growth 4.0% · Discount 9.5% · Terminal 2.5%

$-10.44

Bear

Growth 2.5% · Discount 9.5% · Terminal 2.5%

$-10.60

Bull

Growth 8.0% · Discount 9.5% · Terminal 2.5%

$-9.96

Is it drowning in debt?

Distressed

Net debt $2.1B. Interest coverage 0.6x.

Net debt $2.11B
Interest coverage 0.58x

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.

Distressed
Worse cushion Baseline Better cushion
BDN BASELINE Brandywine Realty Trust

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 case for and against BDN

3 Rewards 3 Risks

Rewards

  • Revenue grew 2.2% last year.
  • Free cash flow was positive in 3/10 years.
  • Dividend yield is 9.8% with 33-year payout history.

Risks

  • Net debt grew 29.3% over 3 years.
  • Return on equity was -18.6% last year — the company lost money on shareholders' equity.
  • Operating margin compressed from 19.5% to 5.5% over 3 years.

The numbers

All the key metrics, grouped by purpose

Tap any ? icon to learn what it means.

Valuation

How expensive the stock looks

P/E (TTM)
—
Forward P/E
-5.08x
P/B
0.85x
P/S
1.20x
EV/EBITDA
13.52x
PEG ratio
1.97x

Profitability

How much profit each dollar creates

Gross margin
55.8%
Operating margin
5.5%
Net margin
-30.1%
ROE
-18.6%
ROA
0.6%

Health

Liquidity and balance-sheet strength

Debt / equity
3.73x
Current ratio
3.20x
Quick ratio
3.20x
Total debt
$2.43B
Total cash
$317.65M

Growth

How the business has been compounding

Revenue TTM
$495.01M
Revenue 5Y CAGR
-0.1%
EPS TTM
-0.80
EPS 5Y CAGR
—

Cash flow

How much cash the business throws off

Operating CF TTM
$160.35M
Free CF TTM
$3.31M
FCF margin
0.7%

Dividend

Shareholder payout

Yield
9.8%
Payout ratio
542.9%
Last ex-div date
2026-10-08