BDN Chart
About

Brandywine Realty Trust is one of the largest, publicly traded, full-service, integrated real estate companies in the United States with a core focus in Philadelphia, PA and Austin, TX. Organized as a real estate investment trust (REIT), we own, develop, lease and manage an urban, town center and transit-oriented portfolio comprising 120 properties and 20.0 million square feet as of December 31, 2025. 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.

Fundamentals
Scroll to Statements
Sector Real Estate Industry REIT - Office Market Cap 559.49M
Enterprise Value 3.11B Income -178.25M Sales 430.51M
Book/sh 4.56 Cash/sh 0.19 Dividend Yield 12.11%
Payout 5.43% Employees — IPO —
P/E — Forward P/E -160.57 PEG —
P/S 1.30 P/B 0.70 P/C —
EV/EBITDA 17.04 EV/Sales 7.23 Quick Ratio 1.49
Current Ratio 1.67 Debt/Eq 323.66 LT Debt/Eq —
EPS (ttm) -1.03 EPS next Y -0.02 EPS Growth —
Revenue Growth 29.20% Earnings 2026-04-22 ROA 0.47%
ROE -19.42% ROIC — Gross Margin 56.98%
Oper. Margin 10.18% Profit Margin -41.40% Shs Outstand 173.70M
Shs Float 166.70M Short Float 11.06% Short Ratio 2.47
Short Interest — 52W High 5.09 52W Low 2.74
Beta 1.26 Avg Volume 4.32M Volume 413.85K
Target Price $3.62 Recom Underperform Prev Close $3.22
Price $3.21 Change -0.26%
Valuation Models

Price estimates from analyst targets and simple models.

1. Analyst consensus
$3.63
Mean price target
2. Current target
$3.21
Latest analyst target
3. DCF / Fair value
$10.19
Simplified: (Free Cash Flow ÷ Shares) × 18 (P/FCF multiple). Not a …
Ratings
Current target
$3.21
Low
$2.50
High
$5.00
Mean
$3.63

Latest analyst rating changes

Date Action Analyst Rating Change Price Target
2025-12-04 down Keybanc Overweight → Sector Weight —
2025-11-24 down JP Morgan Neutral → Underweight —
2025-11-14 main Evercore ISI Group In-Line → In-Line $4
2025-09-29 main Evercore ISI Group In-Line → In-Line $5
2025-09-16 down Truist Securities Buy → Hold $4
2025-02-06 main Evercore ISI Group In-Line → In-Line $5
2024-09-16 main Evercore ISI Group In-Line → In-Line $6
2024-08-16 main Evercore ISI Group In-Line → In-Line $6
2024-02-13 main Truist Securities Buy → Buy $6
2024-01-30 init Deutsche Bank — → Hold $6
2023-09-12 init Keybanc — → Overweight $6
2023-08-17 main Evercore ISI Group In-Line → In-Line $6
2023-04-24 main Truist Securities — → Buy $7
2023-02-16 main Citigroup — → Sell $6
2022-12-14 down Citigroup Neutral → Sell $5
2022-09-14 up Truist Securities Hold → Buy $11
2022-06-30 main Truist Securities — → Hold $11
2022-06-23 init Credit Suisse — → Neutral $10
2022-01-18 down Truist Securities Buy → Hold —
2021-05-26 main Keybanc — → Overweight $15
Insider Transactions
Date Shares Value Url Text Insider Position Transaction Start Date Ownership
0 531232 — — Stock Award(Grant) at price 0.00 per share. SWEENEY GERARD H Chief Executive Officer — 2026-01-22 00:00:00 D
1 131587 — — Stock Award(Grant) at price 0.00 per share. DEVUONO HENRY JEFFREY Officer — 2026-01-22 00:00:00 D
2 122849 — — Stock Award(Grant) at price 0.00 per share. REDD WILLIAM D Officer — 2026-01-22 00:00:00 D
3 118857 — — Stock Award(Grant) at price 0.00 per share. JOHNSTONE GEORGE D Officer — 2026-01-22 00:00:00 D
4 17391 — — Stock Award(Grant) at price 0.00 per share. PALAZZO DANIEL A Officer — 2026-01-22 00:00:00 D
5 177484 — — Stock Award(Grant) at price 0.00 per share. WIRTH THOMAS E Chief Financial Officer — 2026-01-22 00:00:00 D
6 58297 — — Stock Award(Grant) at price 0.00 per share. NEUMAN SHAWN General Counsel — 2026-01-22 00:00:00 D
7 88500 298882 — Purchase at price 3.38 per share. SWEENEY GERARD H Chief Executive Officer — 2025-11-10 00:00:00 D
8 23190 80469 — Sale at price 3.47 per share. DIGGS JAMES C Director — 2025-10-30 00:00:00 D
9 15000 68250 — Sale at price 4.55 per share. DESROCHES REGINALD Director — 2025-06-09 00:00:00 D
Financials
Line Item2024-12-312023-12-312022-12-312021-12-31
TaxEffectOfUnusualItems-8.70M-25.72M20.95K11.53K
TaxRateForCalcs0.210.210.000.00
NormalizedEBITDA144.42M213.78M283.30M252.93M
TotalUnusualItems-41.42M-122.49M20.59M3.04M
TotalUnusualItemsExcludingGoodwill-41.42M-122.49M20.59M3.04M
NetIncomeFromContinuingOperationNetMinorityInterest-195.91M-196.79M53.82M12.29M
ReconciledDepreciation178.17M188.80M177.98M178.10M
ReconciledCostOfRevenue187.33M189.95M194.40M188.31M
EBITDA103.00M91.29M303.89M255.97M
EBIT-75.17M-97.51M125.90M77.87M
NetInterestIncome-117.46M-98.15M-69.95M-57.16M
InterestExpense121.31M99.83M71.86M65.45M
InterestIncome3.85M1.67M1.91M8.29M
NormalizedIncome-163.19M-100.02M33.26M9.26M
NetIncomeFromContinuingAndDiscontinuedOperation-195.91M-196.79M53.82M12.29M
TotalExpenses408.28M413.61M407.39M396.57M
TotalOperatingIncomeAsReported54.88M-21.58M119.73M93.30M
DilutedAverageShares173.46M172.53M171.96M172.33M
BasicAverageShares173.46M172.53M171.96M171.49M
DilutedEPS-1.03-1.13-1.150.31
BasicEPS-1.03-1.13-1.150.31
DilutedNIAvailtoComStockholders-197.09M-197.36M53.37M11.87M
NetIncomeCommonStockholders-197.09M-197.36M53.37M11.87M
OtherunderPreferredStockDividend1.18M567.00K456.00K421.00K
NetIncome-195.91M-196.79M53.82M12.29M
MinorityInterests580.00K614.00K-168.00K-77.00K
NetIncomeIncludingNoncontrollingInterests-196.49M-197.40M53.99M12.37M
NetIncomeContinuousOperations-196.49M-197.40M53.99M12.37M
TaxProvision14.00K72.00K55.00K47.00K
PretaxIncome-196.47M-197.33M54.05M12.41M
OtherIncomeExpense-176.25M-200.22M25.29M-20.68M
SpecialIncomeCharges-43.71M-131.44M-5.10M0.00
OtherSpecialCharges-941.00K-138.00K435.00K
WriteOff44.66M131.57M4.66M0.00
EarningsFromEquityInterest-134.84M-77.73M4.70M-23.72M
GainOnSaleOfSecurity2.30M8.95M25.68M3.04M
NetNonOperatingInterestIncomeExpense-117.46M-98.15M-69.95M-57.16M
TotalOtherFinanceCost2.84M
InterestExpenseNonOperating121.31M99.83M71.86M65.45M
InterestIncomeNonOperating3.85M1.67M1.91M8.29M
OperatingIncome97.24M101.05M98.71M90.25M
OperatingExpense220.95M223.66M212.99M208.26M
OtherOperatingExpenses4.66M
DepreciationAmortizationDepletionIncomeStatement178.17M188.80M177.98M178.10M
DepreciationAndAmortizationInIncomeStatement178.17M188.80M177.98M178.10M
SellingGeneralAndAdministration42.78M34.86M35.01M30.15M
GeneralAndAdministrativeExpense42.78M34.86M35.01M30.15M
OtherGandA42.78M34.86M35.01M30.15M
GrossProfit318.19M324.70M311.70M298.51M
CostOfRevenue187.33M189.95M194.40M188.31M
TotalRevenue505.52M514.65M506.10M486.82M
OperatingRevenue492.98M504.27M494.98M477.96M
Line Item2024-12-312023-12-312022-12-312021-12-31
TreasurySharesNumber1.22M1.19M1.18M1.17M
OrdinarySharesNumber172.67M172.10M171.57M171.13M
ShareIssued173.89M173.29M172.75M172.30M
NetDebt2.12B2.08B1.95B1.83B
TotalDebt2.24B2.16B1.99B1.88B
TangibleBookValue1.01B1.28B1.57B1.63B
InvestedCapital3.25B3.46B3.59B3.54B
WorkingCapital101.81M92.13M18.01M-22.66M
NetTangibleAssets1.01B1.28B1.57B1.63B
CapitalLeaseObligations23.55M23.37M23.17M22.96M
CommonStockEquity1.04B1.32B1.63B1.69B
TotalCapitalization3.25B3.46B3.59B3.52B
TotalEquityGrossMinorityInterest1.04B1.32B1.63B1.70B
MinorityInterest5.95M6.77M7.70M10.95M
StockholdersEquity1.04B1.32B1.63B1.69B
GainsLossesNotAffectingRetainedEarnings-2.93B-2.83B-2.71B-2.58B
OtherEquityAdjustments-2.93B-2.83B-2.71B-2.58B
RetainedEarnings783.50M979.41M1.18B1.12B
AdditionalPaidInCapital3.18B3.16B3.15B3.15B
CapitalStock1.72M1.72M1.72M1.71M
CommonStock1.72M1.72M1.72M1.71M
TotalLiabilitiesNetMinorityInterest2.45B2.41B2.24B2.14B
TotalNonCurrentLiabilitiesNetMinorityInterest2.26B2.23B2.05B1.92B
OtherNonCurrentLiabilities19.88M72.00M62.65M61.66M
LongTermDebtAndCapitalLeaseObligation2.24B2.16B1.99B1.85B
LongTermCapitalLeaseObligation23.55M23.37M23.17M22.96M
LongTermDebt2.21B2.14B1.97B1.83B
CurrentLiabilities191.39M174.09M190.31M229.76M
CurrentDeferredLiabilities35.41M24.25M25.08M23.85M
CurrentDeferredRevenue35.41M24.25M25.08M23.85M
CurrentDebtAndCapitalLeaseObligation88.50M23.00M
CurrentDebt88.50M23.00M
LineOfCredit88.50M23.00M
PayablesAndAccruedExpenses155.97M149.84M165.23M182.92M
Payables155.97M149.84M165.23M182.92M
DividendsPayable26.26M26.02M32.79M32.77M
AccountsPayable129.72M123.83M132.44M150.15M
TotalAssets3.49B3.73B3.87B3.85B
TotalNonCurrentAssets3.20B3.47B3.67B3.64B
OtherNonCurrentAssets113.65M86.05M78.67M133.09M
NonCurrentDeferredAssets84.32M95.98M96.64M86.86M
InvestmentsAndAdvances570.46M601.23M567.63M435.51M
LongTermEquityInvestment570.46M601.23M567.63M435.51M
InvestmentsInOtherVenturesUnderEquityMethod601.23M567.63M435.51M
InvestmentProperties2.40B2.65B2.87B2.93B
GoodwillAndOtherIntangibleAssets33.27M35.46M54.03M56.32M
OtherIntangibleAssets33.27M35.46M54.03M56.32M
CurrentAssets293.19M266.22M208.32M207.11M
AssetsHeldForSaleCurrent0.00562.00K
RestrictedCash5.95M9.21M0.00
Receivables197.01M198.69M190.77M179.09M
OtherReceivables184.31M186.71M179.77M167.21M
AccountsReceivable12.70M11.98M11.00M11.88M
CashCashEquivalentsAndShortTermInvestments90.23M58.32M17.55M27.46M
CashAndCashEquivalents90.23M58.32M17.55M27.46M
Line Item2024-12-312023-12-312022-12-312021-12-31
FreeCashFlow51.37M20.81M-53.71M55.75M
RepurchaseOfCapitalStock0.00-5.00K-4.01M-2.33M
RepaymentOfDebt-540.06M-367.66M-708.63M-131.00M
IssuanceOfDebt619.91M543.82M828.00M154.00M
CapitalExpenditure-129.76M-156.46M-263.01M-135.12M
InterestPaidSupplementalData132.25M107.84M85.76M72.39M
IncomeTaxPaidSupplementalData571.00K550.00K902.00K785.00K
EndCashPosition96.18M67.53M18.39M28.30M
BeginningCashPosition67.53M18.39M28.30M47.08M
ChangesInCash28.64M49.15M-9.91M-18.78M
FinancingCashFlow-32.30M46.79M-28.63M-109.34M
CashFlowFromContinuingFinancingActivities-32.30M46.79M-28.63M-109.34M
NetOtherFinancingCharges-6.64M-4.74M-10.33M2.08M
ProceedsFromStockOptionExercised-1.03M-371.00K-2.94M-1.82M
CashDividendsPaid-104.48M-124.25M-130.72M-130.25M
CommonStockDividendPaid-104.48M-124.25M-130.72M-130.25M
NetCommonStockIssuance0.00-5.00K-4.01M-2.33M
CommonStockPayments0.00-5.00K-4.01M-2.33M
NetIssuancePaymentsOfDebt79.85M176.16M119.37M23.00M
NetShortTermDebtIssuance-88.50M65.50M23.00M
ShortTermDebtPayments-303.50M-412.50M-131.00M
ShortTermDebtIssuance215.00M478.00M154.00M
NetLongTermDebtIssuance79.85M176.16M119.37M0.00
LongTermDebtPayments-540.06M-367.66M-708.63M0.00
LongTermDebtIssuance619.91M543.82M828.00M0.00
InvestingCashFlow-120.19M-174.91M-190.59M-100.31M
CashFlowFromContinuingInvestingActivities-120.19M-174.91M-190.59M-100.31M
NetOtherInvestingChanges-8.86M-8.88M17.09M31.67M
DividendsReceivedCFI56.59M3.79M46.90M27.03M
NetInvestmentPropertiesPurchaseAndSale155.87M72.56M55.86M7.75M
SaleOfInvestmentProperties155.87M80.30M64.21M10.30M
PurchaseOfInvestmentProperties0.00-7.75M-8.35M-2.55M
NetBusinessPurchaseAndSale-194.03M-85.92M-47.43M-31.64M
SaleOfBusiness0.00
PurchaseOfBusiness-194.03M-85.92M-47.43M-31.64M
CapitalExpenditureReported-129.76M-156.46M-263.01M-135.12M
OperatingCashFlow181.12M177.27M209.31M190.87M
CashFlowFromContinuingOperatingActivities181.12M177.27M209.31M190.87M
ChangeInWorkingCapital9.86M-17.85M9.68M-10.39M
ChangeInOtherWorkingCapital13.13M-86.00K1.57M2.99M
ChangeInOtherCurrentLiabilities2.88M-2.24M2.50M465.00K
ChangeInOtherCurrentAssets-7.09M-2.83M-1.12M-19.32M
ChangeInPayablesAndAccruedExpense953.00K-12.93M5.41M2.97M
ChangeInReceivables-13.00K241.00K1.33M2.51M
ChangesInAccountReceivables-13.00K241.00K1.33M2.51M
OtherNonCashItems-3.57M-6.41M-17.56M-17.06M
StockBasedCompensation16.89M9.85M8.94M7.13M
ProvisionandWriteOffofAssets0.000.00
AssetImpairmentCharge44.66M131.57M4.66M0.00
DeferredTax14.00K72.00K55.00K47.00K
DeferredIncomeTax14.00K72.00K55.00K47.00K
DepreciationAmortizationDepletion178.17M188.80M177.98M178.10M
DepreciationAndAmortization178.17M188.80M177.98M178.10M
Depreciation178.10M
OperatingGainsLosses131.60M68.65M-28.45M20.68M
EarningsLossesFromEquityInvestments191.59M77.92M23.52M26.70M
GainLossOnInvestmentSecurities-2.30M-8.95M-25.68M-3.04M
GainLossOnSaleOfBusiness-56.75M-181.00K-26.72M-2.97M
NetIncomeFromContinuingOperations-196.49M-197.40M53.99M12.37M
SEC Filings

Recent 10-K, 10-Q, 8-K, and Form 4 (insider) filings.

Public Trades for BDN
Date User Asset Broker Type Position Size Entry Price Patterns