Brandywine Realty Trust owns, leases and manages an urban, town center and transit-oriented office portfolio. The company was founded in 1985 and is based in Radnor, Pennsylvania
BDN Price Forecast Based on DCF Valuation
DCF Fair Value Target:
The table below illustrates the output of a discounted cash flow forecast using a variety of scenarios for Brandywine Realty Trust. To summarize, we found that Brandywine Realty Trust ranked in the 11th percentile in terms of potential gain offered. We should note, though, that all scenearios modelled for this stock suggest it is overvalued. As for the metrics that stood out in our discounted cash flow analysis of Brandywine Realty Trust, consider:
The company's compound free cash flow growth rate over the past 5.83 years comes in at -0.14%; that's greater than merely 13.56% of US stocks we're applying DCF forecasting to.
Brandywine Realty Trust's effective tax rate, as measured by taxes paid relative to net income, is at 0 -- greater than merely 20.58% of US stocks with positive free cash flow.
The weighted average cost of capital for the company is 10. This value is greater than 72.37% stocks in the Real Estate sector that generate free cash flow.
Terminal Growth Rate in Free Cash Flow
Return Relative to Current Share Price
PEI, EQR, FSV, OBAS, and CPLG can be thought of as valuation peers to BDN, in the sense that they are in the Real Estate sector and have a similar price forecast based on DCF valuation.