Previous Close | $4.35 |
Intrinsic Value | $0.00 |
Upside potential | -100% |
Data is not available at this time.
Brandywine Realty Trust (BDN) is a real estate investment trust (REIT) specializing in office, residential, and mixed-use properties, primarily in urban and suburban markets across the Mid-Atlantic and Southeastern U.S. The company generates revenue through leasing office spaces, multifamily units, and retail properties, with a focus on high-demand locations such as Philadelphia, Austin, and Washington, D.C. BDN’s portfolio emphasizes modern, amenity-rich buildings designed to attract premium tenants, including corporate clients and tech-driven firms. The REIT operates in a competitive sector where demand for flexible workspaces and hybrid office models has reshaped leasing dynamics. BDN differentiates itself through strategic property redevelopment and adaptive reuse projects, enhancing asset value while catering to evolving tenant preferences. Its market position is bolstered by a disciplined acquisition strategy and a strong presence in innovation-centric submarkets, though it faces challenges from rising interest rates and shifting workplace trends.
Brandywine reported $505.5 million in revenue for FY 2024, reflecting its leasing-driven income model. However, net income stood at -$195.9 million, with diluted EPS of -$1.13, indicating significant pressure from property valuations and financing costs. Operating cash flow of $181.1 million suggests core leasing operations remain viable, though capital expenditures of -$129.8 million highlight ongoing reinvestment needs to maintain portfolio competitiveness.
The negative earnings underscore challenges in translating rental income into bottom-line profitability, likely due to elevated interest expenses and depreciation. Operating cash flow coverage of dividends appears strained, with a $0.61 per-share payout against negative EPS. Capital efficiency metrics are impacted by high leverage and redevelopment costs, though the trust’s focus on premium assets may support long-term cash flow stability.
BDN’s balance sheet shows $90.2 million in cash against $2.24 billion in total debt, signaling high leverage. The debt-to-equity ratio is elevated, reflecting the capital-intensive nature of REITs, but the company maintains liquidity through operating cash flows. Asset quality and geographic diversification provide some resilience, though refinancing risks persist in a higher-rate environment.
Leasing demand in BDN’s core markets has been uneven, with hybrid work trends dampening office occupancy. The $0.61 annual dividend per share suggests a commitment to shareholder returns, but sustainability depends on improving FFO. Growth initiatives include selective acquisitions and property upgrades, though near-term headwinds may limit expansion.
The market appears to price BDN at a discount to NAV, reflecting concerns over office sector exposure and leverage. Investor sentiment hinges on the trust’s ability to stabilize occupancy and manage debt maturities, with cap rate expansion posing a risk to asset valuations.
BDN’s strengths lie in its high-quality portfolio and urban footprint, but macroeconomic and sector-specific pressures cloud the outlook. Successful execution of redevelopment projects and tenant retention will be critical. Long-term prospects depend on adapting to workplace evolution and deleveraging the balance sheet.
10-K filing, CIK 0000790816
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |