US · BDN
Brandywine Realty Trust
- Sector
- Real Estate · REIT - Office
- Headquarters
- Philadelphia, PA 19104
- Website
- brandywinerealty.com
Price · as of 2025-12-31
$3.02
Market cap 554.1M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $28.78 | +852.98% |
| Intrinsic Value(DCF) | $1.28 | -57.62% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $4.21 | $9.76 | $0.00 | $3.62 | $0.00 |
| 2012 | $5.73 | $17.58 | $0.00 | $2.42 | $0.35 |
| 2013 | $6.09 | $13.86 | $0.78 | $4.17 | $3.52 |
| 2014 | $6.66 | $10.15 | $1.50 | $3.64 | $0.59 |
| 2015 | $6.01 | $11.69 | $0.00 | $0.38 | $0.00 |
| 2016 | $7.51 | $11.94 | $0.38 | $1.82 | $0.00 |
| 2017 | $8.11 | $12.29 | $1.67 | $3.77 | $4.71 |
| 2018 | $8.11 | $11.88 | $1.16 | $2.62 | $9.53 |
| 2019 | $7.83 | $22.17 | $0.00 | $0.00 | $2.74 |
| 2020 | $8.17 | $20.90 | $8.58 | $7.88 | $1.19 |
| 2021 | $8.29 | $19.36 | $0.95 | $0.00 | $0.00 |
| 2022 | $3.56 | $16.61 | $0.62 | $0.00 | $3.75 |
| 2023 | $3.53 | $12.02 | $0.00 | $0.00 | $0.00 |
| 2024 | $4.15 | $13.12 | $0.00 | $0.00 | $0.00 |
| 2025 | $3.19 | $28.78 | $0.01 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates Brandywine Realty Trust's (BDN) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $28.78
- Current price
- $3.02
- AI upside
- +852.98%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$1.28
-57.62% upside
Graham-Dodd
—
— upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| BDN | Brandywine Realty Trust | $3.02 | 554.1M | +853% | -58% | — | — | 2.08 | 0.70 | 1.14 | 22.66 | — | 0.72 | -11.06% | 16.68% | -37.05% | 29.02% | 2.47% | 7.51% | 3.32 | 0.58 | 10.51 | 3.74 | 18.64 | -965.00% | -417.00% | 12720.00% | 21.09% | 5.17 | 3.57% | 0.00% | 0.00% | 0.00% | 38.62 | 26.74 | 6.44 | -0.54 |
| ADAM | Adamas Trust, Inc. | $8.24 | 744.14M | +29% | +360% | — | — | -5.98 | 0.40 | 1.01 | -3.68 | -39.47 | 0.41 | 42.63% | -16.62% | -11.10% | -6.32% | -5.92% | -1.13% | 2.55 | -0.29 | — | — | -103.05 | 1515.00% | 1160.00% | -8464.00% | 0.82% | — | 0.29% | 20.77% | -124.20% | 21.39% | -1.30 | 26.31 | 0.22 | -0.15 |
| BFS | Saul Centers, Inc. | $34.08 | 831.97M | +80% | -54% | -40% | -26% | 22.08 | 2.69 | 2.84 | 13.60 | — | 2.77 | 30.70% | 41.04% | 12.87% | 11.66% | 6.35% | 1.75% | 5.23 | 1.70 | 0.06 | 0.06 | 8.96 | -491.00% | 845.00% | -1768.00% | 12.05% | 0.09 | 5.30% | 0.00% | 0.00% | 0.00% | 20.31 | 24.35 | 8.33 | -0.17 |
| CTO | CTO Realty Growth, Inc. | $19.48 | 630.61M | +157% | -56% | — | -56% | 62.80 | 1.12 | 4.24 | 6.01 | — | 1.31 | -5.62% | 22.12% | 6.75% | 1.71% | 3.92% | 0.83% | 0.00 | 1.23 | 2.33 | 2.33 | -0.07 | -19714.00% | 2010.00% | -2872.00% | 7.80% | 3.15 | 6.11% | 8.92% | 560.40% | 94.49% | 17.71 | 11.85 | 3.92 | 0.98 |
| INN | Summit Hotel Properties, … | $4.51 | 490.7M | +415% | +64,296% | +71% | — | -42.37 | 0.57 | 0.68 | -3.37 | — | 0.57 | -7.66% | 8.35% | -1.09% | -1.32% | 6.35% | -0.41% | 1.67 | 0.76 | 357.41 | 357.41 | 6.41 | -21579.00% | -32.00% | -450.00% | 14.87% | 19.77 | 7.67% | 0.00% | 0.00% | 3.57% | -12.14 | -10.06 | -1.01 | 1.49 |
| IVR | Invesco Mortgage Capital … | $8.43 | 598.07M | +1,377% | +300,655% | +133% | +5,715% | 5.47 | 0.70 | 1.63 | 19.05 | 4.04 | 0.70 | 96.67% | 94.54% | 29.82% | 13.25% | 5.39% | 1.67% | 7.05 | 1.46 | 0.04 | 0.01 | 17.32 | 13538.00% | 32702.00% | -1424.00% | 28.34% | 0.03 | 2.64% | 0.00% | 0.00% | 0.00% | 19.05 | 38.94 | 18.01 | -1.50 |
| NLOP | Net Lease Office Properti… | $13.64 | 202.06M | +83% | -38% | — | +388% | -1.43 | 0.70 | 1.72 | -1.15 | -2.43 | 0.83 | 8.82% | 29.41% | -121.06% | -33.17% | 7.65% | -23.07% | 0.08 | 2.77 | 5.46 | 5.46 | 1.02 | 5874.00% | -1564.00% | -1078.00% | 30.98% | 2.93 | 13.91% | 0.00% | 0.00% | 116.80% | 3.11 | 1.71 | 0.91 | -0.16 |
| PKST | Peakstone Realty Trust | $20.86 | 775.49M | +26% | -36% | — | +1,514% | — | 1.03 | 7.24 | 29.31 | — | 1.35 | -11.96% | 3.79% | -271.07% | 0.00% | 0.23% | 0.00% | 0.73 | 0.08 | — | — | 10.18 | 42069.00% | -5353.00% | -2740.00% | 8.96% | — | 3.89% | 3.77% | — | 119.11% | 292.70 | 17.11 | 11.09 | -1.33 |
| PSTL | Postal Realty Trust, Inc. | $20.73 | 694.72M | +11% | -59% | — | -9% | 35.95 | 1.78 | 5.31 | 15.90 | 29.04 | 1.90 | 88.18% | 35.83% | 14.77% | 5.27% | 5.55% | 2.01% | 1.42 | 2.25 | 10.72 | 10.72 | 7.03 | 12381.00% | 2547.00% | 2226.00% | 7.39% | 69.87 | 6.09% | 6.05% | 217.30% | 6.05% | 26.56 | 24.28 | 9.52 | 0.91 |
| RC | Ready Capital Corporation | $1.85 | 305.12M | +1,782% | +223% | — | +11,158% | -1.98 | 0.45 | 30.29 | — | — | 0.51 | 100.00% | 0.00% | -1593.02% | -19.08% | 0.00% | -3.71% | 3.28 | 0.00 | — | — | — | -21794.00% | -9299.00% | -25489.00% | -6.18% | — | -0.59% | 24.87% | -49.20% | 181.32% | — | -131.20 | 245.67 | -0.01 |
| RWT | Redwood Trust, Inc. | $6.05 | 766.43M | +3,502% | -60% | -11% | +79% | -9.83 | 0.70 | 3.88 | -848.93 | — | 0.73 | 138.96% | -12.95% | -39.48% | -6.45% | -0.11% | -0.33% | 22.69 | -1.27 | — | — | -823.21 | -29688.00% | -2686.00% | -10000.00% | 0.00% | — | 0.00% | 0.00% | 0.00% | 0.00% | -988.99 | — | 128.12 | 1.05 |
About Brandywine Realty Trust
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.
- CEO
- Gerard H. Sweeney
- Employees
- 285
- Beta
- 1.26
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($1.28 ÷ $3.02) − 1 = -57.62% (DCF, example).