BDN
HoldSecond WindBrandywine Realty Trust · Real Estate · United States · $503M · Avg Vol: $5M/d
Second Wind: Cheap and rising again, but the business does not yet earn the optimism.
ABOUT BRANDYWINE REALTY TRUST
Read
Brandywine Realty Trust is a fully integrated real estate investment trust that owns, develops, and manages a premier portfolio of Class A office, mixed-use, and life science properties, primarily in the Philadelphia and Austin metro areas. The company is distinguished by its master-planned, transit-oriented developments, such as the Schuylkill Yards project. This geographic concentration and expertise in complex urban development provide a strong competitive moat in high-barrier-to-entry submarkets.
FINANCIAL SUMMARY (USD)
| Year | 2022 | 2023 | 2024 | 2025 | CAGR | TTM | 2026E | 2027E | Fwd CAGR |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 506.1M | 514.7M | 505.5M | 484.5M | -1.4% | 452.3M | 484.6M | 467.1M | -1.8% |
| EPS | 0.31 | -1.15 | -1.13 | -1.03 | — | -0.82 | -0.74 | -0.67 | — |
| Shares | 171.6M | 172.1M | 172.7M | 173.7M | +1.2% | 172.2M | — | — | — |
| Debt | 2.0B | 2.2B | 2.2B | 2.6B | 9.1% | 2.6B | — | — | — |
| Equity | 1.6B | 1.3B | 1.0B | 792.7M | -21.3% | — | — | — | — |
| Op CF | 209.3M | 177.3M | 181.1M | 116.7M | -17.7% | 121.8M | — | — | — |
| Inv CF | -190.6M | -174.9M | -120.2M | -206.3M | — | — | — | — | — |
| Fin CF | -28.6M | 46.8M | -32.3M | 55.7M | — | — | — | — | — |
Calmer than 65% of stocks we rank over the past year (35% a year).
How this is worked out
What it measures: day-to-day price moves over the past year, as a yearly figure, ranked against every stock we cover. Very calm under 20% a year, Calm 20 to 30%, Average 30 to 40%, Bumpy 40 to 55%, Very bumpy above that.
What we found: across about 13,500 stocks in 34 markets (2002 to 2025), past swings were a good guide to the next year's, and bumpier stocks fell further. How much further changed too much between eras to put a number on it.
Calm is not safe: a calm stock can still slide steadily.
Rules fixed before any data was fetched. Describes the chart, not a recommendation.
SCORE BREAKDOWN
FUNDAMENTALS
SECTOR PEERS
Closest peers in Real Estate, ranked by industry match, size, and score similarity. Cross-listings of BDN are excluded.
| Ticker | Company | Mkt Cap | StockRank | Signal |
|---|---|---|---|---|
| BDN | Brandywine Realty Trust(you) | $503M | 47 | Hold |
| HPP | Hudson Pacific Properties, Inc. | $1.3B | 46 | Hold |
| DEA | Easterly Government Properties, Inc. | $1.1B | 60 | Hold |
| ONL | Orion Properties Inc. | $141M | 51 | Hold |
| ESBA | Empire State Realty OP, L.P. | $1.1B | 33 | Sell |
| OPI | Office Properties Income Trust | $386M | 16 | Strong Sell |
| NLOP | Net Lease Office Properties | $152M | 30 | Sell |
| PSTL | Postal Realty Trust, Inc. | $931M | 78 | Buy |
| PDM | Piedmont Realty Trust, Inc. | $1.1B | 74 | Buy |
| KRC | Kilroy Realty Corporation | $4.0B | 50 | Hold |
Peer medians: ROE 4.8% · P/E 23.1x · Gross margin 67.3%
Company Deep Dive
Business segments breakdown, earnings transcript analysis, management credibility scoring, competitive landscape, and scenario modelling.