Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Real Estate
/
Brandywine Realty Trust
BDN
Brandywine Realty Trust
Sun Belt Growth And Life Sciences Will Fuel Office Demand
AN
AnalystHighTarget
Not Invested
Consensus Narrative from 6 Analysts
Published
06 Aug 25
Updated
21 Aug 25
0
Set Fair Value
0
votes
Share
AnalystHighTarget
's Fair Value
US$6.00
31.5% undervalued
intrinsic discount
21 Aug
US$4.11
Loading
1Y
-21.9%
7D
3.0%
Author's Valuation
US$6.0
31.5% undervalued
intrinsic discount
AnalystHighTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystHighTarget Fair Value
US$6.0
31.5% undervalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-327m
591m
2014
2017
2020
2023
2025
2026
2028
Revenue US$552.7m
Earnings US$42.9m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
9.46%
Office REITs revenue growth rate
0.04%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
12.05%
Calculation
US$42.94m
Earnings '28
x
34.81x
PE Ratio '28
=
US$1.49b
Market Cap '28
US$1.49b
Market Cap '28
/
176.84m
No. shares '28
=
US$8.45
Share Price '28
US$8.45
Share Price '28
Discounted to 2025 @ 12.06% p.a.
=
US$6.01
Fair Value '25