Brandywine Realty Trust BDN | NYSE
$2.69
$0.16 | 6.32%
TREND SIGNAL:
Company Overview:
Market Cap:
$437.06M
Trailing PE:
—
FWD PE:
—
Payout Ratio (TTM):
—
52-Week Range:
$2.47 - $3.89
10 Year BDN Performance Metrics:
Total Return (with DRIP):
-60.2% (-8.80% CAGR)
Total Return (no DRIP):
-39.2% (-4.85% CAGR)
Share Price:
-82.5% (-16.01% CAGR)
Yield on Cost (with DRIP):
4.74%
Total Invested:
$10,000
Total Value (with DRIP):
$3,981
Total Return $ (with DRIP):
-$6,019
Dividend Increase:
-50.0% (-6.86% CAGR)
Dividend Yield (FWD):
11.90% ($0.32)
BDN 10-yr Total Return ($10K invested)
1M
3M
6M
YTD
1Y
3Y
5Y
10Y
BDN Share Price
1M
3M
6M
YTD
1Y
3Y
5Y
10Y
All
BDN Price CAGR:1Y: -27.88%2Y: -34.13%5Y: -28.17%10Y: -16.01%
BDN Dividend Charts
BDN Dividend CAGR:1Y: 0.00%2Y: -26.97%5Y: -15.89%10Y: -6.70%
BDN Dividend Payout Ratio CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
BDN Dividend to FCF Ratio CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
Unlock All Reports & Research Dividend Stocks like a BOSS!
Get 3 Months Free with Annual Plan
Get 3 Months Free with Annual Plan
PRO
$19/mo
$11.40/mo
7-day free trial
- Unlimited Portfolio Tracker
- Portfolio - Lots/Sales/Dividends
- Portfolio Auto-DRIP
- Buy/Sell Signals Dashboard
- Stock Fundamentals
- Compare Stocks Side-by-Side
- Revenue & EPS Estimates
- DCF Valuation Modeling
40% Lifetime Discount
Most Popular
PREMIUM
$32/mo
$19.20/mo
7-day free trial
- Everything in Pro
- YieldMax PNL Tracker
- YieldMax NAV Erosion Alerts
- YM ETFs Trend Signals
- 9/21 EMA Trend Signals
- Stocks Dashboard
40% Lifetime Discount
ULTRA
$64/mo
$38.40/mo
7-day free trial
- Everything in Premium
- 15min & 1hr Intraday Signals
- Group & weekly ETF estimates
- YouTuber Mode
- Trades summary + CSV export
- Priority data & support
40% Lifetime Discount
PRO
$171 ($14.25/mo)
$102.60/yr ($8.55/mo)
7-day free trial
- Unlimited Portfolio Tracker
- Portfolio - Lots/Sales/Dividends
- Portfolio Auto-DRIP
- Buy/Sell Signals Dashboard
- Stock Fundamentals
- Compare Stocks Side-by-Side
- Revenue & EPS Estimates
- DCF Valuation Modeling
Combined 55% Lifetime Discount
Most Popular
PREMIUM
$288 ($24/mo)
$172.80/yr ($14.40/mo)
7-day free trial
- Everything in Pro
- YieldMax PNL Tracker
- YieldMax NAV Erosion Alerts
- YM ETFs Trend Signals
- 9/21 EMA Trend Signals
- Stocks Dashboard
Combined 55% Lifetime Discount
ULTRA
$576 ($48/mo)
$345.60/yr ($28.80/mo)
7-day free trial
- Everything in Premium
- 15min & 1hr Intraday Signals
- Group & weekly ETF estimates
- YouTuber Mode
- Trades summary + CSV export
- Priority data & support
Combined 55% Lifetime Discount
BDN Financials: Earnings, Revenue, Cash Flow, Ebitda, Cash/Debt, Shares Float, etc:
BDN Revenue CAGR:1Y: 4.52%2Y: 3.22%5Y: 0.03%10Y: -1.91%
BDN EPS CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
🔓 See the full chart40% off right now · 7-day free trial
BDN Net Income CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
🔓 See the full chart40% off right now · 7-day free trial
BDN EBITDA CAGR:1Y: -15.22%2Y: -18.67%5Y: -7.91%10Y: -8.17%
🔓 See the full chart40% off right now · 7-day free trial
BDN Free Cash Flow CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
🔓 See the full chart40% off right now · 7-day free trial
BDN Free Cash Flow / Share CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
🔓 See the full chart40% off right now · 7-day free trial
BDN Operating Income CAGR:1Y: -11.49%2Y: -12.21%5Y: -21.65%10Y: 0.00%
🔓 See the full chart40% off right now · 7-day free trial
BDN Gross Profit CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
🔓 See the full chart40% off right now · 7-day free trial
BDN Shares Outstanding CAGR:1Y: 0.49%2Y: 0.48%5Y: 0.31%10Y: -0.08%
🔓 See the full chart40% off right now · 7-day free trial
BDN Share Buybacks CAGR:1Y: 0.00%2Y: 1,979.90%5Y: -57.02%10Y: -10.42%
🔓 See the full chart40% off right now · 7-day free trial
BDN Stock-Based Comp CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
🔓 See the full chart40% off right now · 7-day free trial
BDN Expenses CAGR:1Y: -0.03%2Y: -18.60%5Y: -1.23%10Y: -11.30%
🔓 See the full chart40% off right now · 7-day free trial
🔓 See the full chart40% off right now · 7-day free trial
🔓 See the full chart40% off right now · 7-day free trial
🔓 See the full chart40% off right now · 7-day free trial
🔓 See the full chart40% off right now · 7-day free trial
🔓 See the full chart40% off right now · 7-day free trial
🔓 See the full chart40% off right now · 7-day free trial
BDN Revenue CAGR:1Y: 4.52%2Y: 3.22%5Y: 0.03%10Y: -1.91%
🔓 See the full chart40% off right now · 7-day free trial
BDN Revenue CAGR:1Y: 4.52%2Y: 3.22%5Y: 0.03%10Y: -1.91%
Revenue, EPS, Net Income & Ebitda - Estimates VS Actual:
🔓 See the full chart40% off right now · 7-day free trial
BDN Actual Revenue CAGR:1Y: 4.52%2Y: 3.22%5Y: 0.03%10Y: -1.91%
🔓 See the full chart40% off right now · 7-day free trial
BDN Actual EPS CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
🔓 See the full chart40% off right now · 7-day free trial
BDN Actual Net Income CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
🔓 See the full chart40% off right now · 7-day free trial
BDN Actual EBITDA CAGR:1Y: -15.22%2Y: -18.67%5Y: -7.91%10Y: -8.17%
Ratios, Profit Margins & Return on Capital:
🔓 See the full chart40% off right now · 7-day free trial
BDN Net Profit Margin CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
🔓 See the full chart40% off right now · 7-day free trial
BDN Gross Profit Margin CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
🔓 See the full chart40% off right now · 7-day free trial
BDN Price to Earnings CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
🔓 See the full chart40% off right now · 7-day free trial
BDN Price To Sales Ratio CAGR:1Y: -41.58%2Y: -31.04%5Y: -25.37%10Y: -13.35%
🔓 See the full chart40% off right now · 7-day free trial
BDN Return on Capital Employed CAGR:1Y: -15.47%2Y: -10.33%5Y: -20.26%10Y: 0.00%
🔓 See the full chart40% off right now · 7-day free trial
BDN Return on Invested Capital CAGR:1Y: -15.47%2Y: -6.16%5Y: -20.11%10Y: 0.00%
BDN Dividends Info:
Annual Dividend:
$0.32
Forward Yield:
11.9%
Ex-Dividend Date:
2026-10-08
Lifetime Dividends / Share:
$34.68
BDN Dividend History: Dates, Payments & Yield list
Below is a schedule of all BDN dividend payments, ex-dates, share price on the day of the payment as well as the annualized yield & forward yield
| Ex-Date | Payment Date | Amount | Yield | Forward Yield | Price on Ex-Date |
|---|---|---|---|---|---|
| 10/08/2026 | 10/22/2026 | $0.080 | 11.68% | 0% | $0.00 |
| 07/08/2026 | 07/22/2026 | $0.080 | 10.42% | 10.42% | $3.07 |
| 04/02/2026 | 04/16/2026 | $0.080 | 12.45% | 11.31% | $2.83 |
| 01/07/2026 | 01/22/2026 | $0.080 | 10.92% | 10.56% | $3.03 |
| 10/09/2025 | 10/23/2025 | $0.080 | 8.56% | 8.67% | $3.69 |
| 07/02/2025 | 07/17/2025 | $0.150 | 14.56% | 14.12% | $4.25 |
| 04/03/2025 | 04/17/2025 | $0.150 | 14.96% | 15.87% | $3.78 |
| 01/08/2025 | 01/23/2025 | $0.150 | 11.65% | 11.3% | $5.31 |
| 10/09/2024 | 10/24/2024 | $0.150 | 10.79% | 11.03% | $5.44 |
| 07/03/2024 | 07/18/2024 | $0.150 | 13.61% | 12.77% | $4.70 |
| 04/03/2024 | 04/18/2024 | $0.150 | 13.79% | 14.15% | $4.24 |
| 01/03/2024 | 01/18/2024 | $0.150 | 11.49% | 12.07% | $4.97 |
| 10/03/2023 | 10/18/2023 | $0.150 | 15.38% | 14.6% | $4.11 |
| 07/05/2023 | 07/20/2023 | $0.190 | 16.85% | 16.07% | $4.73 |
| 04/04/2023 | 04/19/2023 | $0.190 | 17.59% | 17.19% | $4.42 |
| 01/04/2023 | 01/19/2023 | $0.190 | 12.28% | 12.03% | $6.32 |
| 10/05/2022 | 10/20/2022 | $0.190 | 11.71% | 12.38% | $6.14 |
| 07/05/2022 | 07/20/2022 | $0.190 | 7.92% | 7.99% | $9.51 |
| 04/05/2022 | 04/20/2022 | $0.190 | 5.76% | 5.89% | $12.91 |
| 01/04/2022 | 01/19/2022 | $0.190 | 5.29% | 5.57% | $13.65 |
| 10/05/2021 | 10/20/2021 | $0.190 | 5.63% | 5.36% | $14.19 |
| 07/06/2021 | 07/21/2021 | $0.190 | 5.54% | 5.26% | $14.45 |
| 04/06/2021 | 04/21/2021 | $0.190 | 5.91% | 5.74% | $13.25 |
| 01/05/2021 | 01/20/2021 | $0.190 | 6.74% | 6.39% | $11.90 |
| 10/06/2020 | 10/21/2020 | $0.190 | 7.1% | 7.74% | $9.82 |
| 07/07/2020 | 07/22/2020 | $0.190 | 7.42% | 7% | $10.85 |
| 04/06/2020 | 04/21/2020 | $0.190 | 7.79% | 8.1% | $9.38 |
| 01/07/2020 | 01/22/2020 | $0.190 | 4.92% | 4.78% | $15.91 |
| 10/02/2019 | 10/17/2019 | $0.190 | 5.21% | 5.17% | $14.70 |
| 07/03/2019 | 07/19/2019 | $0.190 | 5.22% | 5.3% | $14.35 |
| 04/03/2019 | 04/18/2019 | $0.190 | 4.77% | 4.98% | $15.25 |
| 01/07/2019 | 01/22/2019 | $0.190 | 5.72% | 5.32% | $14.29 |
| 10/03/2018 | 10/18/2018 | $0.180 | 4.75% | 5.02% | $14.35 |
| 07/05/2018 | 07/20/2018 | $0.180 | 4.22% | 4.45% | $16.19 |
| 04/03/2018 | 04/18/2018 | $0.180 | 4.65% | 4.65% | $15.48 |
| 01/08/2018 | 01/23/2018 | $0.180 | 4.11% | 4.02% | $17.93 |
| 10/03/2017 | 10/18/2017 | $0.160 | 3.63% | 3.57% | $17.93 |
| 07/05/2017 | 07/21/2017 | $0.160 | 3.73% | 3.78% | $16.91 |
| 04/03/2017 | 04/19/2017 | $0.160 | 3.96% | 3.79% | $16.89 |
| 01/09/2017 | 01/25/2017 | $0.160 | 3.95% | 3.87% | $16.53 |
| 10/03/2016 | 10/19/2016 | $0.160 | 4.19% | 4.18% | $15.32 |
| 07/01/2016 | 07/20/2016 | $0.160 | 3.87% | 3.84% | $16.68 |
| 03/31/2016 | 04/18/2016 | $0.150 | 4.28% | 4.21% | $14.24 |
| 01/04/2016 | 01/20/2016 | $0.150 | 4.44% | 5.01% | $11.98 |
| 10/01/2015 | 10/19/2015 | $0.150 | 4.93% | 4.59% | $13.08 |
| 07/01/2015 | 07/20/2015 | $0.150 | 4.49% | 4.39% | $13.68 |
| 04/01/2015 | 04/20/2015 | $0.150 | 3.8% | 4.03% | $14.89 |
| 01/02/2015 | 01/20/2015 | $0.150 | 3.78% | 3.65% | $16.44 |
| 10/02/2014 | 10/20/2014 | $0.150 | 4.29% | 4.2% | $14.28 |
| 07/02/2014 | 07/21/2014 | $0.150 | 3.92% | 3.75% | $15.98 |
| 04/01/2014 | 04/17/2014 | $0.150 | 4.18% | 4.11% | $14.61 |
| 01/02/2014 | 01/21/2014 | $0.150 | 4.36% | 4.23% | $14.17 |
| 10/02/2013 | 10/18/2013 | $0.150 | 4.59% | 4.36% | $13.75 |
| 07/02/2013 | 07/19/2013 | $0.150 | 4.41% | 4.22% | $14.22 |
| 04/03/2013 | 04/19/2013 | $0.150 | 4.08% | 4.02% | $14.93 |
| 01/02/2013 | 01/18/2013 | $0.150 | 4.93% | 4.64% | $12.93 |
| 10/03/2012 | 10/19/2012 | $0.150 | 4.91% | 4.81% | $12.48 |
| 07/02/2012 | 07/19/2012 | $0.150 | 4.95% | 5.05% | $11.89 |
| 04/03/2012 | 04/19/2012 | $0.150 | 5.27% | 5.24% | $11.46 |
| 01/03/2012 | 01/19/2012 | $0.150 | 6.34% | 5.87% | $10.22 |
| 10/03/2011 | 10/19/2011 | $0.150 | 8.34% | 7.49% | $8.01 |
| 07/01/2011 | 07/20/2011 | $0.150 | 5.13% | 4.96% | $12.10 |
| 04/01/2011 | 04/19/2011 | $0.150 | 4.97% | 4.96% | $12.09 |
| 01/04/2011 | 01/20/2011 | $0.150 | 5.17% | 5.41% | $11.09 |
| 10/01/2010 | 10/18/2010 | $0.150 | 4.96% | 4.84% | $12.40 |
| 07/01/2010 | 07/20/2010 | $0.150 | 5.61% | 5.64% | $10.63 |
| 03/31/2010 | 04/19/2010 | $0.150 | 4.91% | 4.83% | $12.42 |
| 01/04/2010 | 01/20/2010 | $0.150 | 5.34% | 5.21% | $11.52 |
| 10/01/2009 | 10/19/2009 | $0.100 | 3.77% | 3.89% | $10.28 |
| 06/30/2009 | 07/17/2009 | $0.100 | 5.37% | 5.52% | $7.24 |
| 04/01/2009 | 04/17/2009 | $0.100 | 13.75% | 7.78% | $5.14 |
| 01/02/2009 | 01/20/2009 | $0.300 | 16.74% | 21.78% | $5.51 |
| 10/01/2008 | 10/17/2008 | $0.440 | 11.56% | 18.6% | $9.46 |
| 07/01/2008 | 07/18/2008 | $0.440 | 11.27% | 12.44% | $14.15 |
| 04/02/2008 | 04/18/2008 | $0.440 | 10.3% | 9.98% | $17.63 |
| 01/02/2008 | 01/18/2008 | $0.440 | 10.13% | 11.21% | $15.70 |
| 10/03/2007 | 10/19/2007 | $0.440 | 7.04% | 7.18% | $24.50 |
| 07/02/2007 | 07/19/2007 | $0.440 | 6.18% | 6.3% | $27.94 |
| 04/02/2007 | 04/18/2007 | $0.440 | 5.34% | 5.31% | $33.14 |
| 01/03/2007 | 01/15/2007 | $0.440 | 5.39% | 5.29% | $33.30 |
| 10/03/2006 | 10/16/2006 | $0.440 | 5.38% | 5.15% | $34.15 |
| 07/03/2006 | 07/17/2006 | $0.440 | 5.55% | 5.68% | $31.00 |
| 04/03/2006 | 04/17/2006 | $0.420 | 5.47% | 6.03% | $27.86 |
| 12/30/2005 | 01/17/2006 | $0.020 | 0.29% | 0.26% | $30.56 |
| 11/16/2005 | 01/17/2006 | $0.440 | 6.68% | 5.76% | $30.56 |
| 10/03/2005 | 10/17/2005 | $0.440 | 5.93% | 6.17% | $28.52 |
| 07/01/2005 | 07/15/2005 | $0.440 | 5.77% | 5.55% | $31.72 |
| 04/04/2005 | 04/15/2005 | $0.440 | 6.4% | 6.29% | $27.97 |
| 12/29/2004 | 01/17/2005 | $0.440 | 5.95% | 6.24% | $28.20 |
| 10/01/2004 | 10/15/2004 | $0.440 | 6.1% | 6.16% | $28.57 |
| 07/01/2004 | 07/15/2004 | $0.440 | 6.57% | 6.44% | $27.31 |
| 04/02/2004 | 04/15/2004 | $0.440 | 5.81% | 6.7% | $26.26 |
| 12/29/2003 | 01/15/2004 | $0.440 | 6.4% | 6.59% | $26.70 |
| 10/02/2003 | 10/15/2003 | $0.440 | 6.9% | 6.95% | $25.34 |
| 07/02/2003 | 07/15/2003 | $0.440 | 7.14% | 7.17% | $24.54 |
| 04/02/2003 | 04/15/2003 | $0.440 | 8.18% | 8.04% | $21.90 |
| 12/27/2002 | 01/15/2003 | $0.440 | 8.42% | 8.48% | $20.75 |
| 10/02/2002 | 10/15/2002 | $0.440 | 8.11% | 8.69% | $20.25 |
| 07/02/2002 | 07/15/2002 | $0.440 | 7.14% | 7.86% | $22.40 |
| 04/02/2002 | 04/15/2002 | $0.440 | 7.5% | 7.17% | $24.55 |
| 12/27/2001 | 01/15/2002 | $0.440 | 8.3% | 8.38% | $21.00 |
| 10/03/2001 | 10/15/2001 | $0.440 | 8.76% | 8.83% | $19.93 |
| 07/03/2001 | 07/16/2001 | $0.410 | 7.34% | 7.61% | $21.54 |
| 04/03/2001 | 04/16/2001 | $0.410 | 8.64% | 8.45% | $19.40 |
| 10/04/2000 | 10/16/2000 | $0.410 | 8.49% | 8.46% | $19.38 |
| 07/05/2000 | 07/25/2000 | $0.400 | 8.21% | 7.8% | $20.50 |
| 04/03/2000 | 04/17/2000 | $0.400 | 9.52% | 9.45% | $16.94 |
| 12/28/1999 | 01/14/2000 | $0.400 | 9.96% | 9.88% | $16.19 |
| 09/28/1999 | 10/15/1999 | $0.390 | 9.28% | 9.49% | $16.44 |
| 06/28/1999 | 07/15/1999 | $0.390 | 8.05% | 8.15% | $19.13 |
| 03/26/1999 | 04/15/1999 | $0.390 | 9.6% | 8.76% | $17.81 |
| 12/23/1998 | 01/15/1999 | $0.390 | 8.76% | 8.85% | $17.63 |
| 09/24/1998 | 10/15/1998 | $0.380 | 7.79% | 9.14% | $16.63 |
| 06/18/1998 | 07/15/1998 | $0.380 | 7.03% | 6.95% | $21.88 |
| 03/25/1998 | 04/15/1998 | $0.370 | 6.4% | 6.17% | $24.00 |
| 12/11/1997 | 01/15/1998 | $0.370 | 6.1% | 6.1% | $24.25 |
| 09/05/1997 | 10/09/1997 | $0.360 | 6.68% | 5.95% | $24.19 |
| 06/26/1997 | 07/10/1997 | $0.360 | 7.11% | 7.02% | $20.50 |
| 04/11/1997 | 04/30/1997 | $0.350 | 7.13% | 7.42% | $18.88 |
| 12/26/1996 | 01/16/1997 | $0.130 | 2.7% | 2.51% | $20.75 |
| 11/06/1996 | 11/22/1996 | $0.210 | 5.09% | 4.76% | $17.63 |
| 07/24/1996 | 07/31/1996 | $0.180 | 4.17% | 4.17% | $17.25 |
| 05/08/1996 | 05/15/1996 | $0.180 | 3.8% | 3.92% | $18.38 |
| 01/24/1996 | 01/30/1996 | $0.150 | 5.33% | 5.33% | $11.25 |
| 10/24/1995 | 10/31/1995 | $0.150 | 5.33% | 5.61% | $10.69 |
| 07/24/1995 | 07/31/1995 | $0.150 | 5.43% | 5.24% | $11.44 |
| 05/05/1995 | 05/17/1995 | $0.120 | 4.2% | 4.27% | $11.25 |
| 01/18/1995 | 02/02/1995 | $0.210 | 7.22% | 7.47% | $11.25 |
| 10/18/1994 | 10/28/1994 | $0.150 | 4.93% | 4.71% | $12.75 |
| 08/26/1994 | 09/14/1994 | $0.630 | 15.62% | 17.22% | $14.63 |
| 08/12/1994 | 08/23/1994 | $1.560 | 38.69% | 39.62% | $15.75 |
| 06/30/1994 | 07/29/1994 | $0.150 | 5.16% | 3.91% | $15.38 |
Projected Future Returns & Dividends for BDN
Based on past 10-year performance, here are BDN growth metrics:
Share price CAGR of -16.01%
Dividend CAGR of -6.7%
Using BDN CAGR metrics, we can estimate that your initial $10000 investment, over the next 10 years, should grow as follows:
| BDN (DRIP) | BDN - No DRIP | |
|---|---|---|
| Current Price | $2.69 | $2.69 |
| Start Shares | 3,717.47 | 3,717.47 |
| Start Value | $10,000 | $10,000 |
| After 10 years: | ||
| Final Share Count | 12,004.59 | 3,717.47 |
| Dividends Payment | $0.01 | $0.01 |
| Annual Dividends | $671 | $208 |
| Yield on cost | 6.71% | 2.08% |
| Share Price | $0.47 | $0.47 |
| Total Dividends | $9,745 | $6,133 |
| Final Value | $5,644 | $7,881 |
Estimated Future Value + Dividends - BDN
NOTE: Above numbers are our estimate based on BDN's Dividend and Price CAGR over past 10 years.
These numbers should only be considered as "potential future returns"! DRIP assumes reinvesting dividends; No-DRIP assumes collecting dividends as cash.
We cannot guarantee that your actual returns will meet these estimates.
Get the best Dividend Stock Research Tools:
Get 3 Months Free with Annual Plan
Get 3 Months Free with Annual Plan
PRO
$19/mo
$11.40/mo
7-day free trial
- Unlimited Portfolio Tracker
- Portfolio - Lots/Sales/Dividends
- Portfolio Auto-DRIP
- Buy/Sell Signals Dashboard
- Stock Fundamentals
- Compare Stocks Side-by-Side
- Revenue & EPS Estimates
- DCF Valuation Modeling
40% Lifetime Discount
Most Popular
PREMIUM
$32/mo
$19.20/mo
7-day free trial
- Everything in Pro
- YieldMax PNL Tracker
- YieldMax NAV Erosion Alerts
- YM ETFs Trend Signals
- 9/21 EMA Trend Signals
- Stocks Dashboard
40% Lifetime Discount
ULTRA
$64/mo
$38.40/mo
7-day free trial
- Everything in Premium
- 15min & 1hr Intraday Signals
- Group & weekly ETF estimates
- YouTuber Mode
- Trades summary + CSV export
- Priority data & support
40% Lifetime Discount
PRO
$171 ($14.25/mo)
$102.60/yr ($8.55/mo)
7-day free trial
- Unlimited Portfolio Tracker
- Portfolio - Lots/Sales/Dividends
- Portfolio Auto-DRIP
- Buy/Sell Signals Dashboard
- Stock Fundamentals
- Compare Stocks Side-by-Side
- Revenue & EPS Estimates
- DCF Valuation Modeling
Combined 55% Lifetime Discount
Most Popular
PREMIUM
$288 ($24/mo)
$172.80/yr ($14.40/mo)
7-day free trial
- Everything in Pro
- YieldMax PNL Tracker
- YieldMax NAV Erosion Alerts
- YM ETFs Trend Signals
- 9/21 EMA Trend Signals
- Stocks Dashboard
Combined 55% Lifetime Discount
ULTRA
$576 ($48/mo)
$345.60/yr ($28.80/mo)
7-day free trial
- Everything in Premium
- 15min & 1hr Intraday Signals
- Group & weekly ETF estimates
- YouTuber Mode
- Trades summary + CSV export
- Priority data & support
Combined 55% Lifetime Discount
Company Info
Brandywine Realty Trust (BDN) had its IPO on 1986-07-24, and is traded on NYSE stock exchange.
Brandywine Realty Trust (NYSE: BDN) is a prominent, publicly traded Real Estate Investment Trust (REIT) operating across the United States. The company stands as a full-service, integrated real estate enterprise, primarily concentrating its operations in key markets such as Philadelphia, Austin, and Washington, D.C. Brandywine actively acquires, develops, leases, and manages a diverse portfolio of urban, town center, and transit-oriented properties. As of December 31, 2020, this extensive portfolio comprised approximately 175 properties, totaling 24.7 million square feet, a figure which excludes assets held for sale. At its core, Brandywine aims to shape, connect, and inspire the environment around it, achieving this through its specialized expertise, the robust relationships it cultivates, its engagement with the communities it serves, and the lasting legacy it collectively builds.
BDN website: https://www.brandywinerealty.com
Get Full Access to All Reports with DRIPCalc PRO
Get 3 Months Free with Annual Plan
Get 3 Months Free with Annual Plan
PRO
$19/mo
$11.40/mo
7-day free trial
- Unlimited Portfolio Tracker
- Portfolio - Lots/Sales/Dividends
- Portfolio Auto-DRIP
- Buy/Sell Signals Dashboard
- Stock Fundamentals
- Compare Stocks Side-by-Side
- Revenue & EPS Estimates
- DCF Valuation Modeling
40% Lifetime Discount
Most Popular
PREMIUM
$32/mo
$19.20/mo
7-day free trial
- Everything in Pro
- YieldMax PNL Tracker
- YieldMax NAV Erosion Alerts
- YM ETFs Trend Signals
- 9/21 EMA Trend Signals
- Stocks Dashboard
40% Lifetime Discount
ULTRA
$64/mo
$38.40/mo
7-day free trial
- Everything in Premium
- 15min & 1hr Intraday Signals
- Group & weekly ETF estimates
- YouTuber Mode
- Trades summary + CSV export
- Priority data & support
40% Lifetime Discount
PRO
$171 ($14.25/mo)
$102.60/yr ($8.55/mo)
7-day free trial
- Unlimited Portfolio Tracker
- Portfolio - Lots/Sales/Dividends
- Portfolio Auto-DRIP
- Buy/Sell Signals Dashboard
- Stock Fundamentals
- Compare Stocks Side-by-Side
- Revenue & EPS Estimates
- DCF Valuation Modeling
Combined 55% Lifetime Discount
Most Popular
PREMIUM
$288 ($24/mo)
$172.80/yr ($14.40/mo)
7-day free trial
- Everything in Pro
- YieldMax PNL Tracker
- YieldMax NAV Erosion Alerts
- YM ETFs Trend Signals
- 9/21 EMA Trend Signals
- Stocks Dashboard
Combined 55% Lifetime Discount
ULTRA
$576 ($48/mo)
$345.60/yr ($28.80/mo)
7-day free trial
- Everything in Premium
- 15min & 1hr Intraday Signals
- Group & weekly ETF estimates
- YouTuber Mode
- Trades summary + CSV export
- Priority data & support
Combined 55% Lifetime Discount
Loading signals…
DCF Model — BDN
Value from:
🔒 Upgrade to unlock
The full DCF valuation — fair value, implied growth and the price path — is a paid feature.
Upgrade
Pay up to today
—
vs current price $2.69
—
Cash flow & implied price by year
FCF is negative or missing for this company (common for banks) — the model discounts EPS instead.
EPS is negative or missing for this company — Simple mode uses free cash flow per share instead.
Free cash flow today
—
grows for the next years
Then mature
—
every future dollar counted back to today
Pile of today-dollars
—
÷ shares
Implied price path
| Year | FCF | Implied price |
|---|
Sensitivity — fair value: growth ↓ × target return →
