Brandywine Realty Trust (BDN) Valuation & Financial Model
Interactive Discounted Cash Flow (DCF) model for Brandywine Realty Trust (US:BDN), trading at 3.05. In 2025, Brandywine Realty Trust generated $484.45 Million in revenue and $42.70 Million in free cash flow. Explore projected intrinsic value assumptions based on institutional-grade macro metrics.
Valuation Methodology & Recent Performance
The financial model for Brandywine Realty Trust is calculated using an institutional discounted cash flow (DCF) engine utilizing recent operational metrics:
- Current Price: 3.05
- Recent Revenue (2025): $484.45 Million
- Free Cash Flow (2025): $42.70 Million
- Discount Rate (WACC): Derived using the Risk-Free Rate (e.g., 10Y Gov Bond) plus an Equity Risk Premium based on market volatility and stock price variance.
- Terminal Value: Projected using a perpetual growth model bounded by long-term macroeconomic estimates.